{"text_format":"1","workbook":"xlsx","n_sheets":46,"sheets":["To Do","Overview","General","WhatIf","Spider_Diagram","Incentive Summary","Decision Matrix","Scenarios","Capital Expenditures","Depreciation","Funding Plan","Sales & Savings","Prod Incentives","Purchases","O&M","Major Expenses","Taxes & Fees","Tax Credits","PTC Calculations","Cost Escalation","Cost Allocation","Dividends","Depreciation_Factors","Stop-Light Indicators","Funding Schedule","Cash Accounts","O_Purchases","O_Operating_Costs","O_Operating_Income","O_IncomeStatement (Tax)","O_BalanceSheet (Tax)","O_UseOfFunds","O_CashFlow","O_IncomeStatement (SH)","O_BalanceSheet (SH)","HeatMap","_Calcs_Life_Cycle_Cost (2)","Calcs_Financial Indicators","_Data","Revisions","Conversions","State PTC2 Calculations","ITC Calculations","Sheet1","License","Index"],"not_rendered":{"charts":13,"images":26,"macros":1,"external_links":0,"defined_names":772,"comments":37,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"To Do","index":0,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
["General"]
[null,"1. Embed user's manual in the spreadsheet comments.  Button on each sheet to expand all comments"]
[null,"2. Show and hide rows for simplified version.  Make sure hidden rows aren't included in totals.  White out unused sensitivity factors"]
[null,"3. Write brief Overview sheet"]
[null,"4. Hiding if HeatMap is not selected"]
[null,"5. Blanker and defaults"]
[null,"6.  Change True/False to Yes/No throughout"]
[null,"7.  Protection macro.  Red message about ensuring macros are enabled. Button to lock and unlock."]

{"sheet":"Overview","index":1,"n_rows":172,"n_cols":6,"rows_kept":172,"cut":false,"hidden":false,"merged":[[96,1,96,3],[53,5,54,5],[8,1,8,3],[67,2,67,3],[10,1,10,3],[47,5,47,6],[41,5,41,6],[28,5,29,5],[25,5,26,5],[61,2,61,3],[59,2,59,3],[58,2,58,3],[9,1,9,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[46,5,46,6],[15,1,15,3],[17,1,17,3],[24,1,24,3],[19,1,19,3],[25,1,25,3],[18,1,18,3],[45,5,45,6],[42,5,42,6],[43,5,43,6],[88,2,88,3],[21,1,21,3],[22,1,22,3],[75,2,75,3],[76,2,76,3],[77,2,77,3],[78,2,78,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[26,1,26,3],[27,1,27,3],[65,2,65,3],[66,2,66,3],[81,2,81,3],[82,2,82,3],[86,2,86,3],[87,2,87,3],[68,2,68,3],[57,2,57,3],[60,2,60,3],[70,2,70,3],[79,2,79,3],[80,2,80,3],[69,2,69,3],[105,1,105,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[94,1,94,3],[127,1,127,3],[128,1,128,3],[129,1,129,3],[130,1,130,3],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[111,1,111,3],[101,1,101,3],[149,1,149,3],[150,1,150,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[131,1,131,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[135,1,135,3],[112,1,112,3],[113,1,113,3],[114,1,114,3],[115,1,115,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[154,1,154,3],[146,1,146,3],[147,1,147,3]]}
[null,null,"RELCOST"]
[null,null,"Financial Analysis of Energy Projects"]
[null,null," ©2009 Washington State University Extension Energy Program"]
[]
[]
[]
[]
[null,"About RELCOST",null,null,null,"Getting Around..."]
[null,"The RELCOST Financial model is spreadsheet template used to evaluate the financial viability of energy projects. RELCOST provides three general methods to evaluate the viability of a project: life cycle cost analysis, use of pro forma statements, and use of financial ratios.",null,null,null,"Tabs that are primarily used for data input are Yellow"]
[null,"Input tabs (Yellow): Flexible user inputs include capital costs for construction, funding (equity, grants, and loans), operating costs (purchased fuels, labor, materials/expendables, etc.), taxes and fees (depreciation, tax credits, franchise costs, tax rates, etc.), cost escalation factors, revenues from from sales and savings,  production-based incentives. ",null,null,null,"Tabs and cells primarily used for results are Green.  Reports and pro formas begin with O_ "]
[null,"Inputs can be made in any year of the project with project lives of up to 30 years.  Space is provided for detailed, comprehensive analysis of complex projects, although preliminary analyses with a minimum of inputs can be performed.  ",null,null,null,"See Index"]
[null,"WhatIf tab:  Life cycle cost results and financial ratios are displayed on a Financial Scorecard in a stop-light chart (Red-Yellow-Green) for quick assessment. A palette of sensitivity factors for inputs is side by side with the Financial Scorecard to facilitate conducting “What If” evaluations. The “WhatIf” tab also contains graphs of information from pro forma statements."]
[null,"Pro formas and Reports (Green tabs beginning with O_):  Pro forma financial statements (Income Statement, Cash Flow Statement, Balance Sheet, and Sources/Uses of Funds Statement) show financial details over a 30-year analysis period.",null,null,null,"Tool Tips..."]
[null,"Spider Diagram:  A “spider diagram” is a useful way to explore the sensitivity of project viability to uncertainty.  A measure of life cycle cost (such as internal rate of return) is plotted as selected inputs (e.g. capital costs) are varied one by one.  The more sensitive a project is to a parameter, the more attention that should be paid to narrowing its uncertainty.",null,null,null,"To open all comments to see tips on using this tool and background on topics, click..."]
[null,"Decision Matrix:  The Decision Matrix tab allows you to view life cycle cost results when up to three parameters at a time are varied.  The Spider Diagram, in contrast, allows you to vary only one at a time.  ",null,null,null," ... or hover your mouse over cells with a red triangle to see tool tips one at a time."]
[null,"Incentive Summary:  Financial incentives that may be modeled are: grants, loans and equity investments, production-based incentives, investment tax credits and production tax credits.  These are tabulated by source on the Incentve Summary tab."]
[null,"Scenarios"]
[null,"Inputs for up to 10 scenarios can be defined on the Scenarios tab (optional feature).   On most input sheets and on the WhatIf tab, a drop down \"Scenario\" menu allows you to easily switch between the scenarios you have defined."]
[null,"Note entries on the Scenarios tab do not automatically load into your input tabs.  On each tab, you must make references that set up how you want inputs to vary in each scenario.  For more, click on the \"Show Tips\" button at the top of the Scenarios sheet.",null,null,null,"Viewing Options..."]
[null,"If you are considering only one case, we suggest you click the button \"Hide Scenarios Option\" on the General tab.  This button will hide the Scenarios tab and hide all the scenario sections on input sheets.   ",null,null,null,"Buttons on the General tab are:"]
[null,"Updates",null,null,null,"To hide or show the Scenarios tab and scenarios sections on input sheets, click..."]
[null,"RELCOST is updated frequently.  Start each project with the latest version available at:"]
[null,"http://www.northwestchptap.org/ResourcesSoftwareLinks/Software.aspx"]
[null,"Getting Started",null,null,null,"To change the zoom of all sheets and go to  the top of each sheet, click..."]
[null,"Enable Macros"]
[null,"By default macros are disabled in Excel unless you choose to enable them.  Operation of RELCOST requres macros to be enabled.",null,null,null,"To select alternative cell colors, toggling between yellow or blue inputs and green or orange outputs, click..."]
[null,"Each time you open RELCOST, you should see a message in red reminding you to enable macros and telling you how.  This message will disappear once macros are enabled.  When you close RELCOST, the reminder will reappear.  Save again so the reminder will be there when you next open."]
[]
[null,"Input Tabs",null,null,"Top","To protect calculations from being overwritten (recommended), click..."]
[null,"WORKSHEET","INPUTS","CALCULATED VALUES ON SHEET..."]
[null,"General","Enter project description, project life, discount rate, and inflation rate.  ","Plant operating factors"]
[null,null,"Enter dispatch factor and availabilty to determine plant operating factors for each year of the project.  "]
[null,"Capital Expenditures","Enter capital expenditures in up to three user-defined categories in any year.","Sub-totals of expenditures by category     ",null,"Utilities..."]
[null,null,"Enter below-the-line expenses (contractor profit factor, contingency, value-added taxes) for each category as percents.","Total expenditures , including inflation, escalation, plant operating factors, and sensitivity factor",null,"Buttons at the top of many sheets are: "]
[null,"Funding Plan","Enter amounts, source, schedule and other details for borrowed funds, equity investments, and grants.","Funding totals by source",null,"To copy number formats from those you chose on the Scenarios tab to the scenarios sections on input sheets, click..."]
[null,"Purchases","Enter quantities and unit costs of purchases and if quantities should be multiplied by the operating factor.  Identify quantities as fuel or non-fuel purchases for reporting. ","Purchase costs"]
[null,"Sales & Savings","Enter revenues (sales or savings) in up to nine user-defined categories.  Identify if revenues are taxable and if quantities should be multiplied by the plant operating factor.","Revenues from sales, including inflation, escalation, plant operating factors, and sensitivity factor",null,"To print pro formas and other forms over the life of the project, click..."]
[null,"Production Incentives","Enter production-based incentives (not tax credits), such as carbon offsets and renewable energy credits","Revenues from production incentives, including inflation, escalation, plant operating factors",null,"To hide and show workspace near the top of the sheet for your custom calculations, click..."]
[null,"O&M","Enter non-fuel operation and maintenance expenses in up to fFour user-defined categories.","Total O&M costs, including inflation, escalation, plant operating factors, and sensitivity factor","Top"]
[null,null,"Costs of operating labor, insurance, and property taxes may be entered separately.",null,null,"Workspace is also available below input areas."]
[null,null,"Enter deposits and withdrawals from the operating reserve account for accounting on the \"Cash Accounts\" tab"]
[null,"Major Expenses","Enter periodic expenses such as major overhauls","Total major expenses, including inflation, escalation, plant operating factors, and sensitivity factor",null,"Hot Keys for Copying Between Files... "]
[null,"Taxes & Fees","Enter federal, state and local tax rates","Income tax payments",null,"CTRL+N  Paste copied formulas and number formats to a range."]
[null,null,"Enter franchise fees and royalty payments",null,null,"Removes any links to other files in formulas."]
[null,"Tax Credits","Enter information on investment and production tax credits ",null,null,"CTRL+M  Paste copied values to a range"]
[null,"Depreciation","Enter depreciation base and salvage value.  Select depreciation schedule from menu.","Annual depreciation for tax and shareholder purposes",null,"CTRL+O  Copy number format of a cell"]
[null,null,"Depreciation schedules are defined on \"Depreciation Factors\" tab. ",null,null,"CTRL+P  Paste copied number format to a cell"]
[null,null," U.S. MACRS factors are built-in.  Custom schedules can be defined on Depreciation Factors. ",null,null,"CTRL+R  Remove all links to other files in formulas."]
[null,"Dividends","Enter maximum payout of dividends","Dividend payments"]
[null,null,"and percent of net profit after taxes"]
[null,"Cost Escalation","Enter escalation factors for likely, conservative and aggressive forecasts","Total escalation factors including forecast factors & general inflation",null,"When Closing..."]
[null,"Cost Allocation","Enter allocation of costs to multiple revenue streams (used in calculating levelized costs on the WhatIf tab)","--",null,"Why does the red ENABLE MACROS message reappear when I close?"]
[null,"Depreciation Factors","Optionally enter depreciation factors of user-defined depreciation schedules.  U.S. MACRS and straight-line factors are built-in. ",null,null,"This reminder is restored when your file is closed, so it will be there the next time you open the file.  "]
[null,null,null,null,null,"Save the file again to save the reminder."]
[]
[null,"Analyzing Results",null,null,"Top"]
[null,"WORKSHEET","RESULTS"]
[null,"WhatIf","The financial scorecard shows life cycle cost results, financial ratios and financial margins..."]
[null,null,"Sensitivity factors on  the palette to the left of results are used to easily change inputs and view results immediately to play \"What If\" sensitivity studies"]
[null,null,"Save life cycle cost results using \"Save As\" buttons."]
[null,null,"The WhatIf tab includes graphs of data from pro-formas (such as the cash flow statement) and forms (such as the operating costs summary)"]
[null,"Stop-Light Indicators","Values at which the red-yellow-green stoplight colors change are set on the \"Stop-Light Indicators\" tab."]
[null,"Spider Diagram","In a spider diagram, the selected measure of viability (e.g. internal rate of return) appears on the horizontal axis and the percent variation in parameters (e.g. capital costs) on the vertical axis. The flatter a line, the more sensitive project performance is to changes in that parameter and the more attention that should be paid to it.",null,"Top"]
[null,null,"In the work area below the diagram select the  performance measure used to assess project viability and up to five parameters to vary."]
[null,null,"Enter sensitivity factors for each parameter to determine how they vary from the most likely values entered elsewhere in the workbook."]
[null,"Decision Matrix","The Decision Matrix allows investigating project performance when up to three parameters are varied at a time.",null,"Top"]
[]
[null,"Incentive Summary","A summary of incentives by source gathered from several locations in the workbook...Grants and loans from the Funding Plan tab;  Renewable Energy Credits, Carbon Offsets and other production-based incentives from the Prod Incentives tab. Investment and production tax credits from the Tax Credits tab.",null,"Top"]
[null,"Funding Schedule","• Amounts borrowed and annual payments on interest and principal of borrowed funds"]
[null,null,"• Amounts of equity investments and grants"]
[null,"Cash Accounts","• Deposits, withdrawals and balances of cash account and operating reserve account"]
[]
[]
[null,"Pro Formas and Reports",null,null,"Top"]
[null,"WORKSHEET","RESULTS"]
[null,"Purchases Report","Quantities and costs of purchases"]
[null,null,"(escalated and non-escalated)"]
[null,"Operating Costs Report","Variable and fixed operating costs, including fuel purchases"]
[null,null,"(escalated and non-escalated)"]
[null,"Operating Income Report"," Income from sales, environmental credits and production incentives (escalated and non-escalated, with and without sensitivity factors)"]
[null,"Income Statement (Tax)","Income statement: gross income, operating income, net profit before and after tax with:"]
[null,"Income Statement (Shareholders)","• Sales income detail"]
[null,null,"• Cost of sales detail"]
[null,null,"• Operating expenses detail"]
[null,"Balance Sheet (Tax)","Assets, liabilities and shareholder funds"]
[null,"BalanceSheet (Shareholders)"]
[null,"Use of Funds","Sources of funds"]
[null,null,"Uses of funds"]
[null,"Cash Flow","Cash flow summary for operations and financing activities"]
[null,"* The names of worksheets intended to be printed out as forms begin with “O_”."]
[]
[]
[]
[null,"References",null,null,"Top"]
[null,"\"Financial Intelligence for Entrepreneurs\" by Karen Berman and Joe Knight, Harvard Business Review Press, 2008"]
[]
[null,"\"Finance\" by A.A. Gropppelli and Ehsan Nikbakht, Barron's, 2006"]
[]
[null,"FAQs, Energy Information Agency, U.S. DOE"]
[null,"http://www.eia.gov/tools/faqs/"]
[]
[null,"Online References on Financial Terms:"]
[null,"Investopedia","www.investopedia.com"]
[null,"Business Dictionary","http://www.businessdictionary.com/"]
[]
[null,"\"Investment Analysis\", Energy Star Building Manual: Chapter 3, U.S. Environmental Protection Agency, Revised July 2007"]
[null,"A good summary of the fundamentals of financial analysis of energy projects."]
[null,"www.energystar.gov/buildings/sites/default/uploads/tools/EPA_BUM_CH3_InvestAnalysis.pdf"]
[]
[null,"\"Best Practices Guide:  Economic & Financial Evaluation of Renewable Energy Projects\", United States Agency for International Development , June 2002 "]
[null,"http://pdf.usaid.gov/pdf_docs/PNADB613.pdf"]
[]
[null,"\"Renewable Energy Cost Modeling: A Toolkit for Establishing Cost-Based Incentives in the United States\", National Renewable Energy Laboratory, May 2011"]
[null,"http://www.nrel.gov/docs/fy11osti/51093.pdf"]
[]
[null,"Database of State Incentives for Renewables and Efficiency (DSIRE)"]
[null,"www.dsireusa.org"]
[]
[null,"\"How to Depreciate Property\", U.S. Internal Revenue Service"]
[null,"http://www.irs.gov/publications/p946/index.html"]
[null,"http://www.irs.gov/publications/p946/ar02.html"]
[]
[null,"Cost allocation for energy projects can be calculated in the same manner as emissions allocation."]
[null,"\"Cogeneration: Options to Calculate Facility-Specific Efficiency Values\", California Air Resources Board"]
[null,"http://www.arb.ca.gov/cc/ccei/presentations/CogenerationOptions.pdf"]
[]
[null,"\"Comparative Costs of California Central Station Electricity Generation\", California Energy Commision, 2009"]
[null,"Includes good review of cost analysis of energy projects, in addition to cost data"]
[null,"http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[]
[null,"\"A Guide to Funding Resources\", The U.S. Department of Agriculture"]
[null,"www.nal.usda.gov/ric/ricpubs/fundguide.html"]
[]
[null,"\"FASB Learning Guide\", Financial Accounting Standards Board"]
[null,"https://asc.fasb.org/cs/ContentServer?site=FAF&c=Document_C&sitepfx=FAF&pagename=FAF/Document_C/CodDocumentPage&cid=1175805121281"]
[]
[null,"\"Development of Distributed Generation in the United States\" , November 20, 2012"]
[null,"http://www.hks.harvard.edu/hepg/Papers/2013/EPEBritEmb111912(JO)-2.pdf"]
[]
[null,"\"Distributed Generation Primer\", U.S. Department of Energy, May 2002"]
[null,"http://www.casfcc.org/2/StationaryFuelCells/PDF/Distributed%20Generation%20Primer.pdf"]
[]
[null,"Renewable Energy Certificates website, U.S. Department of Energy"]
[null,"http://apps3.eere.energy.gov/greenpower/markets/certificates.shtml?page=0"]
[]
[null,"GHG Offset Marketers  website, U.S. Department of Energy"]
[null,"http://apps3.eere.energy.gov/greenpower/markets/carbon.shtml?page=2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Copied","No"]
[null,"Project"]

{"sheet":"General","index":2,"n_rows":144,"n_cols":34,"rows_kept":144,"cut":false,"hidden":false,"merged":[[102,2,102,12],[103,2,103,12],[104,2,104,12],[97,2,97,12],[98,2,98,12],[99,2,99,12],[100,2,100,12],[101,2,101,12],[92,2,92,12],[93,2,93,12],[94,2,94,12],[95,2,95,12],[96,2,96,12],[87,2,87,12],[88,2,88,12],[89,2,89,12],[90,2,90,12],[91,2,91,12],[82,2,82,12],[83,2,83,12],[84,2,84,12],[85,2,85,12],[86,2,86,12],[77,2,77,12],[78,2,78,12],[79,2,79,12],[80,2,80,12],[81,2,81,12],[72,2,72,12],[73,2,73,12],[74,2,74,12],[75,2,75,12],[76,2,76,12],[68,2,68,12],[69,2,69,12],[70,2,70,12],[71,2,71,12],[16,19,16,29],[53,3,53,4],[54,3,54,4],[52,3,52,4],[51,3,51,4],[16,3,16,13],[17,19,17,29],[34,3,34,10],[25,6,25,7],[11,19,11,29],[12,19,12,29],[13,19,13,29],[14,19,14,29],[15,19,15,29],[12,3,12,13],[15,3,15,13],[8,3,8,13],[9,3,9,13],[10,3,10,13],[11,3,11,13],[8,19,8,29],[9,19,9,29],[10,19,10,29],[0,2,3,2],[0,23,0,32],[1,23,1,32],[2,23,2,32],[3,23,3,32]]}
[null,null,null,"RELCOST"]
[null,null,null,"Financial Analysis of Energy Projects"]
[null,null,null,"Updated March 13, 2014"]
[null,null,null," ©2009 Washington State University Extension Energy Program"]
[null,null,"INPUT (Edit)",null,null,null,null,null,null,null,null,null,null,null,null,"CTRL-N = Paste formulas & number formats (without links to other sheets)"]
[null,null,"RESULTS (No Edits)"]
[]
[null,null,"PROJECT SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Toggle_Scenario=\"Hidden\",\"SCENARIOS - Click Show Scenarios button to show this option\",\"SCENARIOS\")","v":"SCENARIOS"}]
[null,null,"Plant Name","Rural Hospital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B9=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A9,\" \",VLOOKUP(Scenarios!A9,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"1 Heat recovery from industrial facility, main hospital building only"}]
[null,null,"Location","Northwest, USA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B10=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A10,\" \",VLOOKUP(Scenarios!A10,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"2 Heat recovery from industrial facility, medical campus"}]
[null,null,"Project Description","Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B11=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A11,\" \",VLOOKUP(Scenarios!A11,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"3 Biomass heating, main hospital building only, wood pellets"}]
[null,null,null,"Possible heat recovery from nearby biomass processing facility ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B12=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A12,\" \",VLOOKUP(Scenarios!A12,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"4 Biomass heating, main hospital building only, wood chips"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B13=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A13,\" \",VLOOKUP(Scenarios!A13,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"5 Biomass heating, medical campus, wood pellets"}]
[null,null,"Model Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B14=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A14,\" \",VLOOKUP(Scenarios!A14,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"6 Biomass heating, medical campus, wood chips"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B15=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A15,\" \",VLOOKUP(Scenarios!A15,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B16=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A16,\" \",VLOOKUP(Scenarios!A16,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B17=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A17,\" \",VLOOKUP(Scenarios!A17,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B18=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A18,\" \",VLOOKUP(Scenarios!A18,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":""}]
[null,null,"GENERAL"]
[null,null,"Project Life",20,"years"]
[null,null,"First Year of Project",2014]
[]
[]
[null,null,"FINANCIAL ASSUMPTIONS"]
[null,null,"Discount rate",0.05]
[null,null,"General inflation rate",2.7E-2]
[]
[null,null,null,{"$f":"+D21","v":2014},{"$f":"+D28+1","v":2015},{"$f":"+E28+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+U28+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Project Year",1,{"$f":"+D29+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"PLANT OPERATING FACTOR"]
[null,null,"Dispatch Factor (a)",1,{"$f":"D31","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"T31","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Availability (capacity) Factor (b)",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Plant Operating Factor",{"$f":"+D31*D32*Sens_PlantOpFactor","v":1},{"$f":"+E31*E32*Sens_PlantOpFactor","v":1},1,1,1,1,1,1,{"$f":"+L31*L32*Sens_PlantOpFactor","v":1},1,1,{"$f":"+O31*O32*Sens_PlantOpFactor","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+AH31*AH32*Sens_PlantOpFactor","v":1}]
[]
[null,null,"Notes"]
[]
[]
["S",null,"FACTORS AFFECTING DISPATCH FACTOR   (Optional, use in formulas above)"]
["S",null,"Curtailment factor (a)"]
["S"]
["S",null,"FACTORS AFFECTING AVAILABILITY   (Optional, use in formulas above)"]
["S",null,"Parasitic plant losses (b)"]
["S",null,"Partial year operation factor (b)"]
["S",null,"Resource depletion (b)"]
["S",null,"Transmission loss (b)"]
["S",null,"Scheduled maintenance (b)"]
["S",null,"Dispatch Factor = 1- Curtailment Factor"]
["S",null,"Availability = (1-Parasitic Plant Losses) * Partial Year Operation Factor * Resource Depletion * Transmission Loss * Scheduled Maintenance"]
[]
[]
[null,null,"LIFE CYCLE COST ANALYSIS - Summary"]
[null,null,"Net Present Value",{"$f":"IFERROR(+WhatIf!H16,\"\")","v":522149.75676134083}]
[null,null,"Project IRR",{"$f":"IFERROR(+WhatIf!H15,\"\")","v":0.18627467539841591}]
[null,null,"Discounted Payback (After-Tax, years)",{"$f":"IFERROR(+WhatIf!H18,\"\")","v":7.6202420350360303}]
[null,null,"Benefit-to-Cost Ratio (After Tax)",{"$f":"IFERROR(+WhatIf!H17,\"\")","v":2.3551340679185291}]
[]
[]
[null,null,"REFERENCES"]
[null,null,"Construction times: Comparative Costs of California Central Station Electricity Generation, California Energy Commission, August 2009,",null,"http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[null,null,"Plant operating factors of community scale RE projects:  Building and Community Scale Renewable Technology Costs, KEMA, 2009,",null,"http://www.energy.ca.gov/2009_energypolicy/documents/2009-08-25_workshop/presentations/05_KEMA_Building_and_Community_Scale_Renewable_Technology_Costs.PDF"]
[null,null,"Federal discount rate",null,"www.newyorkfed.org/markets/statistics/dlyrates/fedrate.html"]
[null,null,"General inflation rate",null,"ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt"]
[null,null,"Availability: Technology Characterization: Gas Turbines\", EPA, 2013, p. 15",null,"http://www.meede.org/wp-content/uploads/Commercial-and-Industrial-CHP-Technology-Cost-and-Performance-Data-Analysis-for-EIA_June-2010.pdf"]
[null,null,"Availability: Technology Characterization: Reciprocating Engines\", EPA, 2008, p. 19",null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[]
[]
[null,null,"WORKSPACE & MODEL NOTES"]
[]
[null,null,"Assumptions"]
[null,null,"·         Variation in biomass fuel use impacts electricity generation and ash disposal.  It does not impact back-up natural gas use because I am assuming reduced biomass consumption is due to reduced heating needs, not due to outages that would require greater back-up heat.  Biomass fuel use is assumed to be directly proportional to electricity generation, so only one sensitivity factor is needed for these two.   "]
[null,null,"·         Variation in natural gas price impacts avoided cost of operating existing system and future purchases of natural gas for back-up heat."]
[null,null,"·         Escalation of biomass price is equal to escalation of natural gas. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"CALCULATION AREA"]
[null,null,"Toggle_Comments","Hidden"]
[null,null,"Toggle_Scenario","Showing"]
[null,null,"Toggle_ProtectIntermediateCalcs","Unprotected"]
[null,null,"Copied","No"]
[null,null,null,"MacroRunning_ProjectOrOption"]
[null,null,"Project or Option Macro Running","Not Running"]
[]
[]
[null,null,"Discount rate",{"$f":"D25*WhatIf!B66","v":0.05}]
[null,null,"General inflation rate",{"$f":"D26*WhatIf!B67","v":2.7E-2}]
[null,null,"Project Life",{"$f":"ROUND(D20*WhatIf!B68,0)","v":20}]

{"sheet":"WhatIf","index":3,"n_rows":406,"n_cols":36,"rows_kept":406,"cut":false,"hidden":false,"merged":[]}
["Format Scenario",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",null,{"$f":"+Scorecard_Year","v":10}]
["Scenario Description",{"$f":"IF(Scenarios!$B$19=\"\",\" \",Scenarios!$B$19)","v":"3  Biomass heating, main hospital building only, wood pellets"}]
[]
["SENSITIVITY FACTORS",null,null,null,null,"SELECT SCENARIO",null,null,null,null,"SAVE LCCA RESULTS OF SCENARIOS"]
["Escalation Forecast Type","Likely",null,null,null,"Description",{"$f":"IFERROR(VLOOKUP(WhatIf!Project,Scenarios!$A$9:$C$18,2,FALSE),General!D11)","v":"Biomass heating, main hospital building only, wood pellets"}]
["Environmental Credits",null,"1st Yr Unit Costs",null,"Notes","Scenario",3,null,null,null,"SCENARIO A",null,null,null,null,"SCENARIO G"]
[{"$f":"A350","v":"State Production Incentive, Electricity"},1,{"$f":"+'Prod Incentives'!G18*Sens_CarbonCredit","v":0},{"$f":"+'Prod Incentives'!F18","v":"$/kWh"}]
["State Production Incentive, Thermal Savings",1,{"$f":"+'Prod Incentives'!G26*B10","v":0},{"$f":"+'Prod Incentives'!F26","v":"$/MMBtu"},null,null,null,null,null,null,"1B  Biomass steam generation with extraction/condensing turbine (Alternate Scenario)",null,null,null,null,"1B  Biomass steam generation with extraction/condensing turbine (Alternate Scenario)"]
["Production Tax Credits",null,"1st Yr Unit Costs",null,null,"LIFE CYCLE COST RESULTS",null,null,null,null,"Equity IRR  ",null,null,null,null,"Equity IRR  "]
["Federal PTC ",1,{"$f":"'Tax Credits'!D33*Sens_FedTaxCreditPTC","v":0},{"$f":"+'Tax Credits'!C34","v":"$/kWh"},null,"Project Life",{"$f":"+General!D144","v":20},"Years",null,null,"Project IRR  ",null,null,null,null,"Project IRR  "]
["State PTC Electricity",1,{"$f":"'Tax Credits'!D43*Sens_StateTaxCreditPTC1","v":0},{"$f":"+'Tax Credits'!C43","v":"$/kWh/yr"},null,"Life Cycle Cost Analysis",null,"Value",null,null,"Net Present Value  ",null,null,null,null,"Net Present Value  "]
["State PTC Thermal",1,{"$f":"'Tax Credits'!D52*Sens_StateTaxCreditPTC2","v":0},{"$f":"'Tax Credits'!C51","v":"MMBtu/yr"},null,"Equity IRR  ",{"$f":"IFERROR('Stop-Light Indicators'!C10,\"\")","v":"G"},{"$f":"IFERROR('_Calcs_Life_Cycle_Cost (2)'!B11,\"\")","v":0.15145499506275928},null,null,"Benefit Cost Ratio (After Tax)  ",null,null,null,null,"Benefit Cost Ratio (After Tax)  "]
["Investment Tax Credits",null,"Total",null,null,"Project IRR  ",{"$f":"+'Stop-Light Indicators'!C11","v":"G"},{"$f":"IFERROR('_Calcs_Life_Cycle_Cost (2)'!B12,\"\")","v":0.18627467539841591},null,null,"After-Tax Discounted Payback",null,null,null,null,"After-Tax Discounted Payback"]
["Federal ITC",1,{"$f":"SUM('Tax Credits'!D63:M63)*Sens_FedTaxCredit","v":0},null,null,"Net Present Value  ",{"$f":"+'Stop-Light Indicators'!C12","v":"Y"},{"$f":"IFERROR('_Calcs_Life_Cycle_Cost (2)'!B9,\"\")","v":522149.75676134083},null,null,"Non-Discounted Payback",null,null,null,null,"Non-Discounted Payback"]
["State ITC",1,{"$f":"SUM('Tax Credits'!D64:M64)*Sens_StateTaxCredit","v":0},null,null,"Benefit Cost Ratio (After Tax)  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C15,\"\")","v":"G"},{"$f":"IFERROR('_Calcs_Life_Cycle_Cost (2)'!B7,\"\")","v":2.3551340679185291},null,null,"Simple Payback, First Year Operation",null,null,null,null,"Simple Payback, First Year Operation"]
["Local ITC",1,{"$f":"SUM('Tax Credits'!D65:M65)*Sens_LocalTaxCredit","v":0},null,null,"After-Tax Discounted Payback",{"$f":"+'Stop-Light Indicators'!C13","v":"Y"},{"$f":"IFERROR('_Calcs_Life_Cycle_Cost (2)'!B8,\"\")","v":7.6202420350360303},{"$f":"IF(H18=\"Exceeds Life\",\"\",\"years\")","v":"years"}]
["Income",null,"1st Yr Unit Costs",null,null,"Simple Payback",null,"Value",null,null,"SCENARIO B",null,null,null,null,"SCENARIO H"]
["",1,{"$f":"+'Sales & Savings'!G18*B20","v":0},{"$f":"+'Sales & Savings'!F18","v":"$/MWh"},null,"Non-Discounted Payback",{"$f":"+'Stop-Light Indicators'!$C$14","v":"Y"},{"$f":"IFERROR('_Calcs_Life_Cycle_Cost (2)'!B13,\"\")","v":5.5767691411442781},"years"]
["",1,{"$f":"IF(A21<>\"\",+'Sales & Savings'!G25*B21,\"\")","v":""},{"$f":"IF(A21<>\"\",+'Sales & Savings'!F25,\"\")","v":""},null,"Simple Payback, First Year Operation",{"$f":"+'Stop-Light Indicators'!$C$14","v":"Y"},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!K101","v":7.4144712667249788},"years",null,"1B  Biomass steam generation with extraction/condensing turbine (Alternate Scenario)",null,null,null,null,"1B  Biomass steam generation with extraction/condensing turbine (Alternate Scenario)"]
["",1,{"$f":"IF(A22<>\"\",+'Sales & Savings'!G32*B22,\"\")","v":""},{"$f":"IF(A22<>\"\",+'Sales & Savings'!F32,\"\")","v":""},null,null,null,null,null,null,"Equity IRR  ",null,null,null,null,"Equity IRR  "]
["",1,{"$f":"IF(A23<>\"\",+'Sales & Savings'!G39*B23,\"\")","v":""},{"$f":"IF(A23<>\"\",+'Sales & Savings'!F39,\"\")","v":""},null," FINANCIAL SCORECARD",null,null,null,null,"Project IRR  ",null,null,null,null,"Project IRR  "]
["",1,{"$f":"IF(A24<>\"\",+'Sales & Savings'!G46*B24,\"\")","v":""},{"$f":"IF(A24<>\"\",'Sales & Savings'!F46,\"\")","v":""},null,"Scorecard Year",10,null,null,null,"Net Present Value  ",null,null,null,null,"Net Present Value  "]
["",1,{"$f":"IF(A25<>\"\",+'Sales & Savings'!G53*B25,\"\")","v":""},{"$f":"IF(A25<>\"\",'Sales & Savings'!F53,\"\")","v":""},null,"Profitability Ratios (Margins)",null,"Value",null,null,"Benefit Cost Ratio (After Tax)  ",null,null,null,null,"Benefit Cost Ratio (After Tax)  "]
["",1,{"$f":"IF(A26<>\"\",+'Sales & Savings'!G60*Sens_CogenSales,\"\")","v":""},{"$f":"IF(A26<>\"\",+'Sales & Savings'!F60,\"\")","v":""},null," Gross Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C17,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B17,\"\")","v":"N/A"},null,null,"After-Tax Discounted Payback",null,null,null,null,"After-Tax Discounted Payback"]
["",1,{"$f":"IF(A27<>\"\",+'Sales & Savings'!G67*Sens_CoolSales,\"\")","v":""},{"$f":"IF(A27<>\"\",+'Sales & Savings'!F67,\"\")","v":""},null,"Operating Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C18,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B18,\"\")","v":"N/A"},null,null,"Non-Discounted Payback",null,null,null,null,"Non-Discounted Payback"]
["",1,{"$f":"IF(A28<>\"\",+'Sales & Savings'!G74*Sens_HeatSales,\"\")","v":""},{"$f":"IF(A28<>\"\",+'Sales & Savings'!F74,\"\")","v":""},null,"Pre - Tax Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C19,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B19,\"\")","v":"N/A"},null,null,"Simple Payback, First Year Operation",null,null,null,null,"Simple Payback, First Year Operation"]
["Purchased Quantities",null,"1st Yr Unit Costs",null,null,"After - Tax Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C20,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B20,\"\")","v":"N/A"}]
["Diesel, Hospital HTG (savings)",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F31*B30, Purchases!F66)","v":3.4},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E31,Purchases!E53)","v":"$/ gallons "},null,"Liquidity Measures",null,"Value"]
["Electricity, Medical Offices HTG (savings)",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F32*B31, Purchases!F67)","v":4.0962999999999999E-2},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E32,Purchases!E54)","v":"$/ kWh "},null,"Current Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C22,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B22,\"\")","v":"N/A"}]
["Heat Recovered from Industrial Facility",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F33*B32, Purchases!F68)","v":13.65},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E33,Purchases!E55)","v":"$/MMBtu"},null,"Acid Test Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C23,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B23,\"\")","v":"N/A"}]
["Biomass Fuel",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F34*B33, Purchases!F69)","v":185},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E34,Purchases!E56)","v":"$/bdt"},null,"Cash Flow Ratios",null,"Value"]
["",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F35*B34, Purchases!F70)","v":0},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E35,Purchases!E57)","v":""},null,"Debt Service Coverage Ratio  ",{"$f":"+'Stop-Light Indicators'!C25","v":"N/A"},{"$f":"+'Stop-Light Indicators'!B25","v":"N/A"}]
["",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F36*B35, Purchases!F71)","v":0},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E36,Purchases!E58)","v":""},null,"Leverage Ratios",null,"Value"]
["",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F37*B36, Purchases!F72)","v":0},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E37,Purchases!E59)","v":""},null,"Debt to Equity  ",{"$f":"IFERROR('Stop-Light Indicators'!C27,\"\")","v":"N/A"},{"$f":"IFERROR('Stop-Light Indicators'!B27,\"\")","v":"N/A"}]
["",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F38*B37, Purchases!F73)","v":0},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E38,Purchases!E60)","v":""},null,"Debt Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C28,\"N/A\")","v":"R"},{"$f":"IFERROR(+'Stop-Light Indicators'!B28,\"N/A \")","v":"NA"}]
["",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F39*B38, Purchases!F74)","v":0},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E39,Purchases!E61)","v":""},null,"Equity Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C29,\"N/A\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B29,\"N/A \")","v":"NA"}]
["",1,{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!F40*B39, Purchases!F75)","v":0},{"$f":"+IF(Purchases!$E$16=\"False\",Purchases!E40,Purchases!E62)","v":""},null,"Debt-Asset Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C30,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B30,\"\")","v":-3.1293811607767856E-17}]
["Expenses",null,"1st 5 Years",null,null,{"$f":"+'Stop-Light Indicators'!A31","v":"Interest Coverage"},{"$f":"+'Stop-Light Indicators'!C31","v":"N/A"},{"$f":"+'Stop-Light Indicators'!B31","v":"N/A"}]
[{"$f":"A382","v":"Capital Expenses"},1,{"$f":"+'Capital Expenditures'!H83","v":708743},"Total",null," Cash Flow and Profit in Scorecard Year",null,"Value"]
["Major Expenses",1,{"$f":"+SUM('Major Expenses'!C36:G36)","v":0},"Total ",null,{"$f":"O_CashFlow!B29","v":"Net Cash Flow (Discounted)"},null,{"$f":"HLOOKUP(Scorecard_Year,CashFlowStatement,24,FALSE)","v":45576.423210955843}]
["O&M Expenses (Cost of Sales)",1,{"$f":"IFERROR(+AVERAGE(O_Operating_Costs!C10:G10),\"\")","v":-54774.444858737625},"Ave.",null,{"$f":"O_CashFlow!B31","v":"Cash Balance"},null,{"$f":"HLOOKUP(Scorecard_Year,CashFlowStatement,26,FALSE)","v":221275.71493050904}]
["Operating Expenses, Other",1,{"$f":"IFERROR(+AVERAGE(O_Operating_Costs!C11:G11),\"\")","v":""},"Ave.",null,{"$f":"'O_IncomeStatement (Tax)'!B11","v":"Gross Income (Profit)"},null,{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,5,FALSE)","v":70703.991310533951}]
["Operating Labor",1,{"$f":"+AVERAGE(O_Operating_Costs!C23:G23)","v":0},"Ave.",null,{"$f":"'O_IncomeStatement (Tax)'!B15","v":"Operating Income (EBIT)"},null,{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,9,FALSE)","v":70703.991310533951}]
["Insurance Expense",1,{"$f":"+AVERAGE(O_Operating_Costs!C25:G25)","v":0},"Ave",null,{"$f":"'O_IncomeStatement (SH)'!B20","v":"Net Profit After Taxes"},null,{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,15,FALSE)","v":70703.991310533951}]
["Property Taxes",1,{"$f":"+AVERAGE(O_Operating_Costs!C24:G24)","v":0},"Ave.",null,"Levelized Costs (Taxes + franchise fees included)"]
["Operation",null,"1st 5 Years",null,null,{"$f":"IF(A20=\"\",\"\",CONCATENATE(\"Levelized Cost: \",A20))","v":""},{"$f":"IFERROR(+'Stop-Light Indicators'!C38,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B38,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B38=0,\"\",'Calcs_Financial Indicators'!B38)","v":"$/MWh"}]
["Plant Operating Factor",1,{"$f":"AVERAGE(General!D33:W33)","v":1},"Ave.",null,"",{"$f":"IFERROR(+'Stop-Light Indicators'!C39,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B39,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B39=0,\"\",'Calcs_Financial Indicators'!B39)","v":"$/1000 lb"}]
["Borrowed Funds",null,null,null,null,"",{"$f":"IFERROR(+'Stop-Light Indicators'!C40,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B40,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B40=0,\"\",'Calcs_Financial Indicators'!B40)","v":"$/total"}]
["Low Interest Loan",1,{"$f":"+'Funding Plan'!C71","v":100000},{"$f":"IF('Funding Plan'!C$20<>\"\",'Funding Plan'!C$20,\"\")","v":"Low Interest Loan"},null,"",{"$f":"IFERROR(+'Stop-Light Indicators'!C41,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B41,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B41=0,\"\",'Calcs_Financial Indicators'!B41)","v":"$/kW"}]
["Loan 2",1,{"$f":"+'Funding Plan'!D71","v":0},{"$f":"IF('Funding Plan'!D$20<>\"\",'Funding Plan'!D$20,\"\")","v":""},null,"",{"$f":"IFERROR(+'Stop-Light Indicators'!C42,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B42,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B42=0,\"\",'Calcs_Financial Indicators'!B42)","v":"$/MMBtu"}]
["Loan 3",1,{"$f":"'Funding Plan'!E71","v":0},{"$f":"IF('Funding Plan'!E$20<>\"\",'Funding Plan'!E$20,\"\")","v":""},null,"",{"$f":"+'Stop-Light Indicators'!C43","v":"Y"},{"$f":"+'Stop-Light Indicators'!B43","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B46=0,\"\",'Calcs_Financial Indicators'!B46)","v":""}]
["Interest Rate, Low Interest Loan",1,{"$f":"+'Funding Plan'!C74","v":0.04},{"$f":"IF(+'Funding Plan'!C$20<>\"\",+'Funding Plan'!C$20,\"\")","v":"Low Interest Loan"},null,"",{"$f":"+'Stop-Light Indicators'!C44","v":"Y"},{"$f":"+'Stop-Light Indicators'!B44","v":0}]
["Interest Rate, Loan 2",1,{"$f":"+'Funding Plan'!D74","v":0},{"$f":"IF(+'Funding Plan'!D$20<>\"\",+'Funding Plan'!D$20,\"\")","v":""},null,"",{"$f":"+'Stop-Light Indicators'!C45","v":"Y"},{"$f":"+'Stop-Light Indicators'!B45","v":0}]
["Interest Rate, Loan 3",1,{"$f":"'Funding Plan'!E74","v":0},{"$f":"IF(+'Funding Plan'!E$20<>\"\",+'Funding Plan'!E$20,\"\")","v":""},null,"",{"$f":"+'Stop-Light Indicators'!C46","v":"Y"},{"$f":"+'Stop-Light Indicators'!B46","v":0}]
["Equity Investments",null,null,null,null,"Define red, yellow and green indicators on \"Stop-Light Colors\" tab"]
["Equity Investment",1,{"$f":"'Funding Plan'!C72","v":0},{"$f":"IF('Funding Plan'!C$32<>\"\",'Funding Plan'!C$32,\"\")","v":"Equity Investment"}]
["Equity Investment 2",1,{"$f":"+'Funding Plan'!D72","v":0},{"$f":"IF('Funding Plan'!D$32<>\"\",'Funding Plan'!D$32,\"\")","v":""}]
["Equity Investment 3",1,{"$f":"'Funding Plan'!E72","v":0},{"$f":"IF('Funding Plan'!E$32<>\"\",'Funding Plan'!E$32,\"\")","v":""}]
["Grants"]
["USDA REAP Grant",1,{"$f":"'Funding Plan'!C73","v":177185.75},{"$f":"IF(+'Funding Plan'!C$40<>\"\",+'Funding Plan'!C$40,\"\")","v":"USDA REAP Grant"}]
["SEP Grant",1,{"$f":"'Funding Plan'!D73","v":100000},{"$f":"IF(+'Funding Plan'!D$40<>\"\",+'Funding Plan'!D$40,\"\")","v":"SEP Grant"}]
["USFS Biomass Utilization Study Grant",1,{"$f":"'Funding Plan'!E73","v":46245},{"$f":"IF(+'Funding Plan'!E$40<>\"\",+'Funding Plan'!E$40,\"\")","v":"USFS Biomass Utilization Study Grant"}]
["Financial Assumptions",null,null,null,null,null,{"$f":"IF(AND(A70<>\"\",C70=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
["Discount Rate",1,{"$f":"Discount_rate","v":0.05},null,null,null,""]
["Inflation Rate",1,{"$f":"Inflation","v":2.7E-2},null,null,null,""]
["Project Life",1,{"$f":"ProjectLife","v":20},"years",null,null,""]
["User-Defined Sensitivity Factors (Optional)",null,"1st Year",null,"Notes",null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
["User-Defined Multipliers and Values (Optional)"]
[]
[]
[]
[]
[]
[]
[]
["Project",1]
["Option","B",{"$f":"IFERROR(IF(OR(MainOption<>Option,MainProject<>Project),\"Update menu\",\"\"),\"\")","v":""}]
["SAVE LCCA RESULTS OF SCENARIOS - ADDITIONAL SPACE"]
[]
[]
[]
["SCENARIO A",null,null,null,null,"SCENARIO G",null,null,"Save at top"]
[]
[null,{"$f":"IF(L10<>\"\",L10,\"\")","v":""},{"$f":"IF(M10<>\"\",M10,\"\")","v":""},{"$f":"IF(N10<>\"\",N10,\"\")","v":""},{"$f":"IF(O10<>\"\",O10,\"\")","v":""},null,{"$f":"IF(Q10<>\"\",Q10,\"\")","v":""},{"$f":"IF(R10<>\"\",R10,\"\")","v":""}]
[{"$f":"IF(K11<>\"\",K11,\"\")","v":"Equity IRR  "},"","","","",{"$f":"IF(P11<>\"\",P11,\"\")","v":"Equity IRR  "},"",""]
["Project IRR  ","","","","","Project IRR  ","",""]
["Net Present Value  ","","","","","Net Present Value  ","",""]
["Benefit Cost Ratio (After Tax)  ","","","","","Benefit Cost Ratio (After Tax)  ","",""]
["After-Tax Discounted Payback","","","","","After-Tax Discounted Payback","",""]
["Non-Discounted Payback","","","","","Non-Discounted Payback","",""]
["Simple Payback, First Year Operation","","","","","Simple Payback, First Year Operation","",""]
["","","","","","","",""]
["SCENARIO B","","","","","SCENARIO H","",""]
["","","","","","","",""]
[null,"","","","",null,"",""]
[{"$f":"IF(K22<>\"\",K22,\"\")","v":"Equity IRR  "},"","","","",{"$f":"IF(P22<>\"\",P22,\"\")","v":"Equity IRR  "},"",""]
["Project IRR  ","","","","","Project IRR  ","",""]
["Net Present Value  ","","","","","Net Present Value  ","",""]
["Benefit Cost Ratio (After Tax)  ","","","","","Benefit Cost Ratio (After Tax)  ","",""]
["After-Tax Discounted Payback","","","","","After-Tax Discounted Payback","",""]
["Non-Discounted Payback","","","","","Non-Discounted Payback","",""]
["Simple Payback, First Year Operation","","","","","Simple Payback, First Year Operation","",""]
[null,null,null,null," "]
["SCENARIO C",null,null,null," ","SCENARIO I"]
[null,null,null,null," "]
[null,null,null,null," "]
["Equity IRR  ",null,null,null," ","Equity IRR  "]
["Project IRR  ",null,null,null," ","Project IRR  "]
["Net Present Value  ",null,null,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)  ",null,null,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback",null,null,null," ","After-Tax Discounted Payback"]
["Non-Discounted Payback",null,null,null," ","Non-Discounted Payback"]
["Simple Payback, First Year",null,null,null," ","Simple Payback, First Year"]
[null,null,null,null," "]
["SCENARIO D",null,null,null," ","SCENARIO J"]
[null,null,null,null," "]
[null,null,null,null," "]
["Equity IRR  ",null,null,null," ","Equity IRR  "]
["Project IRR  ",null,null,null," ","Project IRR  "]
["Net Present Value  ",null,null,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)  ",null,null,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback",null,null,null," ","After-Tax Discounted Payback"]
["Non-Discounted Payback",null,null,null," ","Non-Discounted Payback"]
["Simple Payback, First Year",null,null,null," ","Simple Payback, First Year"]
[null,null,null,null," "]
["SCENARIO E",null,null,null," ","SCENARIO K"]
[null,null,null,null," "]
[null,null,null,null," "]
["Equity IRR  ",null,null,null," ","Equity IRR  "]
["Project IRR  ",null,null,null," ","Project IRR  "]
["Net Present Value  ",null,null,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)  ",null,null,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback",null,null,null," ","After-Tax Discounted Payback"]
["Non-Discounted Payback",null,null,null," ","Non-Discounted Payback"]
["Simple Payback, First Year",null,null,null," ","Simple Payback, First Year"]
[null,null,null,null," "]
["SCENARIO F",null,null,null," ","SCENARIO L"]
[null,null,null,null," "]
[null,null,null,null," "]
["Equity IRR  ",null,null,null," ","Equity IRR  "]
["Project IRR  ",null,null,null," ","Project IRR  "]
["Net Present Value  ",null,null,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)  ",null,null,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback",null,null,null," ","After-Tax Discounted Payback"]
["Non-Discounted Payback",null,null,null," ","Non-Discounted Payback"]
["Simple Payback, First Year",null,null,null," ","Simple Payback, First Year","Y",3.8800128788069705]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
["REFERENCES",null,null,null," "]
["Levelized Costs","http://www.eia.gov/conference/2013/pdf/presentations/namovicz.pdf",null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
["Chart Data Below this line"]
["Toggle_Comments","Hidden"]
["CopyingEverywhere","No"]
["Copied","No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0,{"$f":"+B232+1","v":1},2,{"$f":"+D232+1","v":3},{"$f":"+E232+1","v":4},5,6,{"$f":"+H232+1","v":7},{"$f":"+I232+1","v":8},{"$f":"+J232+1","v":9},{"$f":"+K232+1","v":10},11,12,13,14,15,16,17,{"$f":"+S232+1","v":18},19,20,21,22,23,24,25,26,27,{"$f":"+AC232+1","v":28},29,30]
["Discounted cash flow ($1000)",{"$f":"+O_CashFlow!C29/1000","v":-243.74747003158379},{"$f":"+O_CashFlow!D29/1000","v":31.581363102474313},{"$f":"+O_CashFlow!E29/1000","v":31.646850043778031},{"$f":"+O_CashFlow!F29/1000","v":31.678788938567809},{"$f":"+O_CashFlow!G29/1000","v":31.679259409542826},{"$f":"+O_CashFlow!H29/1000","v":40.33234193807882},{"$f":"+O_CashFlow!I29/1000","v":48.141749353043942},{"$f":"+O_CashFlow!J29/1000","v":47.273460262577814},{"$f":"+O_CashFlow!K29/1000","v":46.418412082969695},{"$f":"+O_CashFlow!L29/1000","v":45.576423210955845},{"$f":"+O_CashFlow!M29/1000","v":44.747314276527867},{"$f":"+O_CashFlow!N29/1000","v":43.930908120123377},{"$f":"+O_CashFlow!O29/1000","v":43.127029769941338},{"$f":"+O_CashFlow!P29/1000","v":42.335506419384018},{"$f":"+O_CashFlow!Q29/1000","v":41.556167404628567},{"$f":"+O_CashFlow!R29/1000","v":40.788844182329953},{"$f":"+O_CashFlow!S29/1000","v":40.033370307457936},{"$f":"+O_CashFlow!T29/1000","v":39.289581411269566},{"$f":"+O_CashFlow!U29/1000","v":38.557315179419838},{"$f":"+O_CashFlow!V29/1000","v":37.836411330211419},{"$f":"+O_CashFlow!W29/1000","v":37.12671159298624},{"$f":"+O_CashFlow!X29/1000","v":36.428059686659516},{"$f":"+O_CashFlow!Y29/1000","v":35.740301298398542},{"$f":"+O_CashFlow!Z29/1000","v":35.063284062447046},{"$f":"+O_CashFlow!AA29/1000","v":34.396857539096978},{"$f":"+O_CashFlow!AB29/1000","v":33.740873193808426},{"$f":"+O_CashFlow!AC29/1000","v":33.095184376479182},{"$f":"+O_CashFlow!AD29/1000","v":32.459646300865025},{"$f":"+O_CashFlow!AE29/1000","v":31.834116024151271},{"$f":"+O_CashFlow!AF29/1000","v":31.218452426676969},{"$f":"+O_CashFlow!AG29/1000","v":30.612516191812411}]
[null,{"$f":"+B232","v":0},1,2,3,4,5,6,{"$f":"+I232","v":7},8,9,10,11,12,13,14,15,16,17,{"$f":"+T232","v":18},19,20,21,22,23,24,25,26,27,28,29,{"$f":"+AF232","v":30}]
["Fixed Cost ($1000)",{"$f":"+O_Operating_Costs!C9/1000","v":8.2495548337699027},{"$f":"+O_Operating_Costs!D9/1000","v":8.7982436416159686},{"$f":"+O_Operating_Costs!E9/1000","v":8.1815200417954603},{"$f":"+O_Operating_Costs!F9/1000","v":7.5376506629720197},{"$f":"+O_Operating_Costs!G9/1000","v":6.8654750175095378},{"$f":"+O_Operating_Costs!H9/1000","v":6.225377241641552},{"$f":"+O_Operating_Costs!I9/1000","v":6.2186846059080674},{"$f":"+O_Operating_Costs!J9/1000","v":6.3865890902675853},{"$f":"+O_Operating_Costs!K9/1000","v":6.5590269957048095},{"$f":"+O_Operating_Costs!L9/1000","v":6.7361207245888384},{"$f":"+O_Operating_Costs!M9/1000","v":6.9179959841527365},{"$f":"+O_Operating_Costs!N9/1000","v":7.1047818757248606},{"$f":"+O_Operating_Costs!O9/1000","v":7.29661098636943},{"$f":"+O_Operating_Costs!P9/1000","v":7.4936194830014049},{"$f":"+O_Operating_Costs!Q9/1000","v":7.6959472090424423},{"$f":"+O_Operating_Costs!R9/1000","v":7.9037377836865872},{"$f":"+O_Operating_Costs!S9/1000","v":8.1171387038461251},{"$f":"+O_Operating_Costs!T9/1000","v":8.3363014488499694},{"$f":"+O_Operating_Costs!U9/1000","v":8.561381587968917},{"$f":"+O_Operating_Costs!V9/1000","v":8.792538890844078},{"$f":"+O_Operating_Costs!W9/1000","v":9.0299374408968678},{"$f":"+O_Operating_Costs!X9/1000","v":9.2737457518010817},{"$f":"+O_Operating_Costs!Y9/1000","v":9.5241368870997096},{"$f":"+O_Operating_Costs!Z9/1000","v":9.7812885830514027},{"$f":"+O_Operating_Costs!AA9/1000","v":10.04538337479379},{"$f":"+O_Operating_Costs!AB9/1000","v":10.316608725913222},{"$f":"+O_Operating_Costs!AC9/1000","v":10.595157161512878},{"$f":"+O_Operating_Costs!AD9/1000","v":10.881226404873724},{"$f":"+O_Operating_Costs!AE9/1000","v":11.175019517805314},{"$f":"+O_Operating_Costs!AF9/1000","v":11.476745044786057},{"$f":"+O_Operating_Costs!AG9/1000","v":11.786617160995277}]
["Variable Cost ($1000)",{"$f":"+O_Operating_Costs!C8/1000","v":-58.94},{"$f":"+O_Operating_Costs!D8/1000","v":-60.765839999999997},{"$f":"+O_Operating_Costs!E8/1000","v":-62.645570239999984},{"$f":"+O_Operating_Costs!F8/1000","v":-64.580657168640016},{"$f":"+O_Operating_Costs!G8/1000","v":-66.572601082711031},{"$f":"+O_Operating_Costs!H8/1000","v":-68.622936587928649},{"$f":"+O_Operating_Costs!I8/1000","v":-70.733233045983667},{"$f":"+O_Operating_Costs!J8/1000","v":-72.905095006164274},{"$f":"+O_Operating_Costs!K8/1000","v":-75.140162619732394},{"$f":"+O_Operating_Costs!L8/1000","v":-77.44011203512278},{"$f":"+O_Operating_Costs!M8/1000","v":-79.806655771910471},{"$f":"+O_Operating_Costs!N8/1000","v":-82.241543071363438},{"$f":"+O_Operating_Costs!O8/1000","v":-84.746560221263266},{"$f":"+O_Operating_Costs!P8/1000","v":-87.323530852532727},{"$f":"+O_Operating_Costs!Q8/1000","v":-89.97431620506002},{"$f":"+O_Operating_Costs!R8/1000","v":-92.700815359951747},{"$f":"+O_Operating_Costs!S8/1000","v":-95.504965435279999},{"$f":"+O_Operating_Costs!T8/1000","v":-98.388741742214805},{"$f":"+O_Operating_Costs!U8/1000","v":-101.35415789824992},{"$f":"+O_Operating_Costs!V8/1000","v":-104.40326589403487},{"$f":"+O_Operating_Costs!W8/1000","v":-107.53815611012602},{"$f":"+O_Operating_Costs!X8/1000","v":-110.76095727975265},{"$f":"+O_Operating_Costs!Y8/1000","v":-114.07383639347233},{"$f":"+O_Operating_Costs!Z8/1000","v":-117.47899854135187},{"$f":"+O_Operating_Costs!AA8/1000","v":-120.97868668806363},{"$f":"+O_Operating_Costs!AB8/1000","v":-124.57518137602601},{"$f":"+O_Operating_Costs!AC8/1000","v":-128.27080035144266},{"$f":"+O_Operating_Costs!AD8/1000","v":-132.0678981078095},{"$f":"+O_Operating_Costs!AE8/1000","v":-135.96886534115416},{"$f":"+O_Operating_Costs!AF8/1000","v":-139.97612831095776},{"$f":"+O_Operating_Costs!AG8/1000","v":-144.09214810037514}]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[{"$f":"A313","v":"Purchased Fuels"},{"$f":"B313/1000","v":-58.94},{"$f":"C313/1000","v":-60.765839999999997},-62.645570239999984,-64.580657168640016,-66.572601082711031,-68.622936587928649,-70.733233045983667,-72.905095006164274,-75.140162619732394,-77.44011203512278,-79.806655771910471,-82.241543071363438,-84.746560221263266,-87.323530852532727,-89.97431620506002,-92.700815359951747,-95.504965435279999,-98.388741742214805,-101.35415789824992,-104.40326589403487,-107.53815611012602,-110.76095727975265,-114.07383639347233,-117.47899854135187,-120.97868668806363,-124.57518137602601,-128.27080035144266,-132.0678981078095,{"$f":"AD313/1000","v":-135.96886534115416},-139.97612831095776,-144.09214810037514]
[{"$f":"A314","v":"Non-Fuel Purchases"},{"$f":"B314/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Purchased Fuels"]
[{"$f":"IF(Purchases!D223=\"\",\"\",Purchases!D223)","v":"Diesel, Hospital HTG (savings)"},{"$f":"Purchases!E223/1000","v":-132.94},{"$f":"Purchases!F223/1000","v":-137.72584000000001},{"$f":"Purchases!G223/1000","v":-142.68397024000001},{"$f":"Purchases!H223/1000","v":-147.82059316864002},{"$f":"Purchases!I223/1000","v":-153.14213452271105},{"$f":"Purchases!J223/1000","v":-158.65525136552867},{"$f":"Purchases!K223/1000","v":-164.36684041468769},{"$f":"Purchases!L223/1000","v":-170.28404666961649},{"$f":"Purchases!M223/1000","v":-176.41427234972269},{"$f":"Purchases!N223/1000","v":-182.76518615431269},{"$f":"Purchases!O223/1000","v":-189.34473285586796},{"$f":"Purchases!P223/1000","v":-196.16114323867924},{"$f":"Purchases!Q223/1000","v":-203.22294439527172},{"$f":"Purchases!R223/1000","v":-210.5389703935015},{"$f":"Purchases!S223/1000","v":-218.11837332766757},{"$f":"Purchases!T223/1000","v":-225.97063476746359},{"$f":"Purchases!U223/1000","v":-234.10557761909232},{"$f":"Purchases!V223/1000","v":-242.53337841337964},{"$f":"Purchases!W223/1000","v":-251.26458003626132},{"$f":"Purchases!X223/1000","v":-260.31010491756672},{"$f":"Purchases!Y223/1000","v":-269.68126869459917},{"$f":"Purchases!Z223/1000","v":-279.38979436760474},{"$f":"Purchases!AA223/1000","v":-289.4478269648385},{"$f":"Purchases!AB223/1000","v":-299.86794873557267},{"$f":"Purchases!AC223/1000","v":-310.66319489005332},{"$f":"Purchases!AD223/1000","v":-321.84706990609527},{"$f":"Purchases!AE223/1000","v":-333.43356442271471},{"$f":"Purchases!AF223/1000","v":-345.43717274193244},{"$f":"Purchases!AG223/1000","v":-357.87291096064206},{"$f":"Purchases!AH223/1000","v":-370.75633575522517},{"$f":"Purchases!AI223/1000","v":-384.10356384241322}]
[{"$f":"IF(Purchases!D224=\"\",\"\",Purchases!D224)","v":""},{"$f":"Purchases!E224/1000","v":0},{"$f":"Purchases!F224/1000","v":0},{"$f":"Purchases!G224/1000","v":0},{"$f":"Purchases!H224/1000","v":0},{"$f":"Purchases!I224/1000","v":0},{"$f":"Purchases!J224/1000","v":0},{"$f":"Purchases!K224/1000","v":0},{"$f":"Purchases!L224/1000","v":0},{"$f":"Purchases!M224/1000","v":0},{"$f":"Purchases!N224/1000","v":0},{"$f":"Purchases!O224/1000","v":0},{"$f":"Purchases!P224/1000","v":0},{"$f":"Purchases!Q224/1000","v":0},{"$f":"Purchases!R224/1000","v":0},{"$f":"Purchases!S224/1000","v":0},{"$f":"Purchases!T224/1000","v":0},{"$f":"Purchases!U224/1000","v":0},{"$f":"Purchases!V224/1000","v":0},{"$f":"Purchases!W224/1000","v":0},{"$f":"Purchases!X224/1000","v":0},{"$f":"Purchases!Y224/1000","v":0},{"$f":"Purchases!Z224/1000","v":0},{"$f":"Purchases!AA224/1000","v":0},{"$f":"Purchases!AB224/1000","v":0},{"$f":"Purchases!AC224/1000","v":0},{"$f":"Purchases!AD224/1000","v":0},{"$f":"Purchases!AE224/1000","v":0},{"$f":"Purchases!AF224/1000","v":0},{"$f":"Purchases!AG224/1000","v":0},{"$f":"Purchases!AH224/1000","v":0},{"$f":"Purchases!AI224/1000","v":0}]
[{"$f":"IF(Purchases!D225=\"\",\"\",Purchases!D225)","v":""},{"$f":"Purchases!E225/1000","v":0},{"$f":"Purchases!F225/1000","v":0},{"$f":"Purchases!G225/1000","v":0},{"$f":"Purchases!H225/1000","v":0},{"$f":"Purchases!I225/1000","v":0},{"$f":"Purchases!J225/1000","v":0},{"$f":"Purchases!K225/1000","v":0},{"$f":"Purchases!L225/1000","v":0},{"$f":"Purchases!M225/1000","v":0},{"$f":"Purchases!N225/1000","v":0},{"$f":"Purchases!O225/1000","v":0},{"$f":"Purchases!P225/1000","v":0},{"$f":"Purchases!Q225/1000","v":0},{"$f":"Purchases!R225/1000","v":0},{"$f":"Purchases!S225/1000","v":0},{"$f":"Purchases!T225/1000","v":0},{"$f":"Purchases!U225/1000","v":0},{"$f":"Purchases!V225/1000","v":0},{"$f":"Purchases!W225/1000","v":0},{"$f":"Purchases!X225/1000","v":0},{"$f":"Purchases!Y225/1000","v":0},{"$f":"Purchases!Z225/1000","v":0},{"$f":"Purchases!AA225/1000","v":0},{"$f":"Purchases!AB225/1000","v":0},{"$f":"Purchases!AC225/1000","v":0},{"$f":"Purchases!AD225/1000","v":0},{"$f":"Purchases!AE225/1000","v":0},{"$f":"Purchases!AF225/1000","v":0},{"$f":"Purchases!AG225/1000","v":0},{"$f":"Purchases!AH225/1000","v":0},{"$f":"Purchases!AI225/1000","v":0}]
[{"$f":"IF(Purchases!D226=\"\",\"\",Purchases!D226)","v":"Biomass Fuel"},{"$f":"Purchases!E226/1000","v":74},{"$f":"Purchases!F226/1000","v":76.959999999999994},{"$f":"Purchases!G226/1000","v":80.03840000000001},{"$f":"Purchases!H226/1000","v":83.239936},{"$f":"Purchases!I226/1000","v":86.569533440000015},{"$f":"Purchases!J226/1000","v":90.032314777600021},{"$f":"Purchases!K226/1000","v":93.633607368704034},{"$f":"Purchases!L226/1000","v":97.378951663452199},{"$f":"Purchases!M226/1000","v":101.27410972999029},{"$f":"Purchases!N226/1000","v":105.32507411918991},{"$f":"Purchases!O226/1000","v":109.5380770839575},{"$f":"Purchases!P226/1000","v":113.91960016731581},{"$f":"Purchases!Q226/1000","v":118.47638417400844},{"$f":"Purchases!R226/1000","v":123.21543954096879},{"$f":"Purchases!S226/1000","v":128.14405712260753},{"$f":"Purchases!T226/1000","v":133.26981940751185},{"$f":"Purchases!U226/1000","v":138.6006121838123},{"$f":"Purchases!V226/1000","v":144.14463667116482},{"$f":"Purchases!W226/1000","v":149.9104221380114},{"$f":"Purchases!X226/1000","v":155.90683902353186},{"$f":"Purchases!Y226/1000","v":162.14311258447313},{"$f":"Purchases!Z226/1000","v":168.62883708785208},{"$f":"Purchases!AA226/1000","v":175.37399057136616},{"$f":"Purchases!AB226/1000","v":182.38895019422083},{"$f":"Purchases!AC226/1000","v":189.68450820198967},{"$f":"Purchases!AD226/1000","v":197.27188853006928},{"$f":"Purchases!AE226/1000","v":205.16276407127205},{"$f":"Purchases!AF226/1000","v":213.36927463412295},{"$f":"Purchases!AG226/1000","v":221.90404561948787},{"$f":"Purchases!AH226/1000","v":230.7802074442674},{"$f":"Purchases!AI226/1000","v":240.01141574203811}]
[{"$f":"IF(Purchases!D227=\"\",\"\",Purchases!D227)","v":""},{"$f":"Purchases!E227/1000","v":0},{"$f":"Purchases!F227/1000","v":0},{"$f":"Purchases!G227/1000","v":0},{"$f":"Purchases!H227/1000","v":0},{"$f":"Purchases!I227/1000","v":0},{"$f":"Purchases!J227/1000","v":0},{"$f":"Purchases!K227/1000","v":0},{"$f":"Purchases!L227/1000","v":0},{"$f":"Purchases!M227/1000","v":0},{"$f":"Purchases!N227/1000","v":0},{"$f":"Purchases!O227/1000","v":0},{"$f":"Purchases!P227/1000","v":0},{"$f":"Purchases!Q227/1000","v":0},{"$f":"Purchases!R227/1000","v":0},{"$f":"Purchases!S227/1000","v":0},{"$f":"Purchases!T227/1000","v":0},{"$f":"Purchases!U227/1000","v":0},{"$f":"Purchases!V227/1000","v":0},{"$f":"Purchases!W227/1000","v":0},{"$f":"Purchases!X227/1000","v":0},{"$f":"Purchases!Y227/1000","v":0},{"$f":"Purchases!Z227/1000","v":0},{"$f":"Purchases!AA227/1000","v":0},{"$f":"Purchases!AB227/1000","v":0},{"$f":"Purchases!AC227/1000","v":0},{"$f":"Purchases!AD227/1000","v":0},{"$f":"Purchases!AE227/1000","v":0},{"$f":"Purchases!AF227/1000","v":0},{"$f":"Purchases!AG227/1000","v":0},{"$f":"Purchases!AH227/1000","v":0},{"$f":"Purchases!AI227/1000","v":0}]
[{"$f":"IF(OR(Purchases!D228=\"\",Purchases!D228=0),\"\",Purchases!D228)","v":""},{"$f":"Purchases!E228/1000","v":0},{"$f":"Purchases!F228/1000","v":0},{"$f":"Purchases!G228/1000","v":0},{"$f":"Purchases!H228/1000","v":0},{"$f":"Purchases!I228/1000","v":0},{"$f":"Purchases!J228/1000","v":0},{"$f":"Purchases!K228/1000","v":0},{"$f":"Purchases!L228/1000","v":0},{"$f":"Purchases!M228/1000","v":0},{"$f":"Purchases!N228/1000","v":0},{"$f":"Purchases!O228/1000","v":0},{"$f":"Purchases!P228/1000","v":0},{"$f":"Purchases!Q228/1000","v":0},{"$f":"Purchases!R228/1000","v":0},{"$f":"Purchases!S228/1000","v":0},{"$f":"Purchases!T228/1000","v":0},{"$f":"Purchases!U228/1000","v":0},{"$f":"Purchases!V228/1000","v":0},{"$f":"Purchases!W228/1000","v":0},{"$f":"Purchases!X228/1000","v":0},{"$f":"Purchases!Y228/1000","v":0},{"$f":"Purchases!Z228/1000","v":0},{"$f":"Purchases!AA228/1000","v":0},{"$f":"Purchases!AB228/1000","v":0},{"$f":"Purchases!AC228/1000","v":0},{"$f":"Purchases!AD228/1000","v":0},{"$f":"Purchases!AE228/1000","v":0},{"$f":"Purchases!AF228/1000","v":0},{"$f":"Purchases!AG228/1000","v":0},{"$f":"Purchases!AH228/1000","v":0},{"$f":"Purchases!AI228/1000","v":0}]
[{"$f":"IF(OR(Purchases!D229=\"\",Purchases!D229=0),\"\",Purchases!D229)","v":""},{"$f":"Purchases!E229/1000","v":0},{"$f":"Purchases!F229/1000","v":0},{"$f":"Purchases!G229/1000","v":0},{"$f":"Purchases!H229/1000","v":0},{"$f":"Purchases!I229/1000","v":0},{"$f":"Purchases!J229/1000","v":0},{"$f":"Purchases!K229/1000","v":0},{"$f":"Purchases!L229/1000","v":0},{"$f":"Purchases!M229/1000","v":0},{"$f":"Purchases!N229/1000","v":0},{"$f":"Purchases!O229/1000","v":0},{"$f":"Purchases!P229/1000","v":0},{"$f":"Purchases!Q229/1000","v":0},{"$f":"Purchases!R229/1000","v":0},{"$f":"Purchases!S229/1000","v":0},{"$f":"Purchases!T229/1000","v":0},{"$f":"Purchases!U229/1000","v":0},{"$f":"Purchases!V229/1000","v":0},{"$f":"Purchases!W229/1000","v":0},{"$f":"Purchases!X229/1000","v":0},{"$f":"Purchases!Y229/1000","v":0},{"$f":"Purchases!Z229/1000","v":0},{"$f":"Purchases!AA229/1000","v":0},{"$f":"Purchases!AB229/1000","v":0},{"$f":"Purchases!AC229/1000","v":0},{"$f":"Purchases!AD229/1000","v":0},{"$f":"Purchases!AE229/1000","v":0},{"$f":"Purchases!AF229/1000","v":0},{"$f":"Purchases!AG229/1000","v":0},{"$f":"Purchases!AH229/1000","v":0},{"$f":"Purchases!AI229/1000","v":0}]
[{"$f":"IF(OR(Purchases!D230=\"\",Purchases!D230=0),\"\",Purchases!D230)","v":""},{"$f":"Purchases!E230/1000","v":0},{"$f":"Purchases!F230/1000","v":0},{"$f":"Purchases!G230/1000","v":0},{"$f":"Purchases!H230/1000","v":0},{"$f":"Purchases!I230/1000","v":0},{"$f":"Purchases!J230/1000","v":0},{"$f":"Purchases!K230/1000","v":0},{"$f":"Purchases!L230/1000","v":0},{"$f":"Purchases!M230/1000","v":0},{"$f":"Purchases!N230/1000","v":0},{"$f":"Purchases!O230/1000","v":0},{"$f":"Purchases!P230/1000","v":0},{"$f":"Purchases!Q230/1000","v":0},{"$f":"Purchases!R230/1000","v":0},{"$f":"Purchases!S230/1000","v":0},{"$f":"Purchases!T230/1000","v":0},{"$f":"Purchases!U230/1000","v":0},{"$f":"Purchases!V230/1000","v":0},{"$f":"Purchases!W230/1000","v":0},{"$f":"Purchases!X230/1000","v":0},{"$f":"Purchases!Y230/1000","v":0},{"$f":"Purchases!Z230/1000","v":0},{"$f":"Purchases!AA230/1000","v":0},{"$f":"Purchases!AB230/1000","v":0},{"$f":"Purchases!AC230/1000","v":0},{"$f":"Purchases!AD230/1000","v":0},{"$f":"Purchases!AE230/1000","v":0},{"$f":"Purchases!AF230/1000","v":0},{"$f":"Purchases!AG230/1000","v":0},{"$f":"Purchases!AH230/1000","v":0},{"$f":"Purchases!AI230/1000","v":0}]
[{"$f":"IF(OR(Purchases!D231=\"\",Purchases!D231=0),\"\",Purchases!D231)","v":""},{"$f":"Purchases!E231/1000","v":0},{"$f":"Purchases!F231/1000","v":0},{"$f":"Purchases!G231/1000","v":0},{"$f":"Purchases!H231/1000","v":0},{"$f":"Purchases!I231/1000","v":0},{"$f":"Purchases!J231/1000","v":0},{"$f":"Purchases!K231/1000","v":0},{"$f":"Purchases!L231/1000","v":0},{"$f":"Purchases!M231/1000","v":0},{"$f":"Purchases!N231/1000","v":0},{"$f":"Purchases!O231/1000","v":0},{"$f":"Purchases!P231/1000","v":0},{"$f":"Purchases!Q231/1000","v":0},{"$f":"Purchases!R231/1000","v":0},{"$f":"Purchases!S231/1000","v":0},{"$f":"Purchases!T231/1000","v":0},{"$f":"Purchases!U231/1000","v":0},{"$f":"Purchases!V231/1000","v":0},{"$f":"Purchases!W231/1000","v":0},{"$f":"Purchases!X231/1000","v":0},{"$f":"Purchases!Y231/1000","v":0},{"$f":"Purchases!Z231/1000","v":0},{"$f":"Purchases!AA231/1000","v":0},{"$f":"Purchases!AB231/1000","v":0},{"$f":"Purchases!AC231/1000","v":0},{"$f":"Purchases!AD231/1000","v":0},{"$f":"Purchases!AE231/1000","v":0},{"$f":"Purchases!AF231/1000","v":0},{"$f":"Purchases!AG231/1000","v":0},{"$f":"Purchases!AH231/1000","v":0},{"$f":"Purchases!AI231/1000","v":0}]
[{"$f":"IF(OR(Purchases!D232=\"\",Purchases!D232=0),\"\",Purchases!D232)","v":""},{"$f":"Purchases!E232/1000","v":0},{"$f":"Purchases!F232/1000","v":0},{"$f":"Purchases!G232/1000","v":0},{"$f":"Purchases!H232/1000","v":0},{"$f":"Purchases!I232/1000","v":0},{"$f":"Purchases!J232/1000","v":0},{"$f":"Purchases!K232/1000","v":0},{"$f":"Purchases!L232/1000","v":0},{"$f":"Purchases!M232/1000","v":0},{"$f":"Purchases!N232/1000","v":0},{"$f":"Purchases!O232/1000","v":0},{"$f":"Purchases!P232/1000","v":0},{"$f":"Purchases!Q232/1000","v":0},{"$f":"Purchases!R232/1000","v":0},{"$f":"Purchases!S232/1000","v":0},{"$f":"Purchases!T232/1000","v":0},{"$f":"Purchases!U232/1000","v":0},{"$f":"Purchases!V232/1000","v":0},{"$f":"Purchases!W232/1000","v":0},{"$f":"Purchases!X232/1000","v":0},{"$f":"Purchases!Y232/1000","v":0},{"$f":"Purchases!Z232/1000","v":0},{"$f":"Purchases!AA232/1000","v":0},{"$f":"Purchases!AB232/1000","v":0},{"$f":"Purchases!AC232/1000","v":0},{"$f":"Purchases!AD232/1000","v":0},{"$f":"Purchases!AE232/1000","v":0},{"$f":"Purchases!AF232/1000","v":0},{"$f":"Purchases!AG232/1000","v":0},{"$f":"Purchases!AH232/1000","v":0},{"$f":"Purchases!AI232/1000","v":0}]
[]
["Revenues"]
[{"$f":"IF(O_Operating_Income!B36=\"\",\"\",O_Operating_Income!B36)","v":""},{"$f":"IF(O_Operating_Income!D21=\"\",0,O_Operating_Income!D21)/1000","v":0},{"$f":"IF(O_Operating_Income!E21=\"\",0,O_Operating_Income!E21)/1000","v":0},{"$f":"IF(O_Operating_Income!F21=\"\",0,O_Operating_Income!F21)/1000","v":0},{"$f":"IF(O_Operating_Income!G21=\"\",0,O_Operating_Income!G21)/1000","v":0},{"$f":"IF(O_Operating_Income!H21=\"\",0,O_Operating_Income!H21)/1000","v":0},{"$f":"IF(O_Operating_Income!I21=\"\",0,O_Operating_Income!I21)/1000","v":0},{"$f":"IF(O_Operating_Income!J21=\"\",0,O_Operating_Income!J21)/1000","v":0},{"$f":"IF(O_Operating_Income!K21=\"\",0,O_Operating_Income!K21)/1000","v":0},{"$f":"IF(O_Operating_Income!L21=\"\",0,O_Operating_Income!L21)/1000","v":0},{"$f":"IF(O_Operating_Income!M21=\"\",0,O_Operating_Income!M21)/1000","v":0},{"$f":"IF(O_Operating_Income!N21=\"\",0,O_Operating_Income!N21)/1000","v":0},{"$f":"IF(O_Operating_Income!O21=\"\",0,O_Operating_Income!O21)/1000","v":0},{"$f":"IF(O_Operating_Income!P21=\"\",0,O_Operating_Income!P21)/1000","v":0},{"$f":"IF(O_Operating_Income!Q21=\"\",0,O_Operating_Income!Q21)/1000","v":0},{"$f":"IF(O_Operating_Income!R21=\"\",0,O_Operating_Income!R21)/1000","v":0},{"$f":"IF(O_Operating_Income!S21=\"\",0,O_Operating_Income!S21)/1000","v":0},{"$f":"IF(O_Operating_Income!T21=\"\",0,O_Operating_Income!T21)/1000","v":0},{"$f":"IF(O_Operating_Income!U21=\"\",0,O_Operating_Income!U21)/1000","v":0},{"$f":"IF(O_Operating_Income!V21=\"\",0,O_Operating_Income!V21)/1000","v":0},{"$f":"IF(O_Operating_Income!W21=\"\",0,O_Operating_Income!W21)/1000","v":0},{"$f":"IF(O_Operating_Income!X21=\"\",0,O_Operating_Income!X21)/1000","v":0},{"$f":"IF(O_Operating_Income!Y21=\"\",0,O_Operating_Income!Y21)/1000","v":0},{"$f":"IF(O_Operating_Income!Z21=\"\",0,O_Operating_Income!Z21)/1000","v":0},{"$f":"IF(O_Operating_Income!AA21=\"\",0,O_Operating_Income!AA21)/1000","v":0},{"$f":"IF(O_Operating_Income!AB21=\"\",0,O_Operating_Income!AB21)/1000","v":0},{"$f":"IF(O_Operating_Income!AC21=\"\",0,O_Operating_Income!AC21)/1000","v":0},{"$f":"IF(O_Operating_Income!AD21=\"\",0,O_Operating_Income!AD21)/1000","v":0},{"$f":"IF(O_Operating_Income!AE21=\"\",0,O_Operating_Income!AE21)/1000","v":0},{"$f":"IF(O_Operating_Income!AF21=\"\",0,O_Operating_Income!AF21)/1000","v":0},{"$f":"IF(O_Operating_Income!AG21=\"\",0,O_Operating_Income!AG21)/1000","v":0},{"$f":"IF(O_Operating_Income!AH21=\"\",0,O_Operating_Income!AH21)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B37=\"\",\"\",O_Operating_Income!B37)","v":""},{"$f":"IF(O_Operating_Income!D22=\"\",0,O_Operating_Income!D22)/1000","v":0},{"$f":"IF(O_Operating_Income!E22=\"\",0,O_Operating_Income!E22)/1000","v":0},{"$f":"IF(O_Operating_Income!F22=\"\",0,O_Operating_Income!F22)/1000","v":0},{"$f":"IF(O_Operating_Income!G22=\"\",0,O_Operating_Income!G22)/1000","v":0},{"$f":"IF(O_Operating_Income!H22=\"\",0,O_Operating_Income!H22)/1000","v":0},{"$f":"IF(O_Operating_Income!I22=\"\",0,O_Operating_Income!I22)/1000","v":0},{"$f":"IF(O_Operating_Income!J22=\"\",0,O_Operating_Income!J22)/1000","v":0},{"$f":"IF(O_Operating_Income!K22=\"\",0,O_Operating_Income!K22)/1000","v":0},{"$f":"IF(O_Operating_Income!L22=\"\",0,O_Operating_Income!L22)/1000","v":0},{"$f":"IF(O_Operating_Income!M22=\"\",0,O_Operating_Income!M22)/1000","v":0},{"$f":"IF(O_Operating_Income!N22=\"\",0,O_Operating_Income!N22)/1000","v":0},{"$f":"IF(O_Operating_Income!O22=\"\",0,O_Operating_Income!O22)/1000","v":0},{"$f":"IF(O_Operating_Income!P22=\"\",0,O_Operating_Income!P22)/1000","v":0},{"$f":"IF(O_Operating_Income!Q22=\"\",0,O_Operating_Income!Q22)/1000","v":0},{"$f":"IF(O_Operating_Income!R22=\"\",0,O_Operating_Income!R22)/1000","v":0},{"$f":"IF(O_Operating_Income!S22=\"\",0,O_Operating_Income!S22)/1000","v":0},{"$f":"IF(O_Operating_Income!T22=\"\",0,O_Operating_Income!T22)/1000","v":0},{"$f":"IF(O_Operating_Income!U22=\"\",0,O_Operating_Income!U22)/1000","v":0},{"$f":"IF(O_Operating_Income!V22=\"\",0,O_Operating_Income!V22)/1000","v":0},{"$f":"IF(O_Operating_Income!W22=\"\",0,O_Operating_Income!W22)/1000","v":0},{"$f":"IF(O_Operating_Income!X22=\"\",0,O_Operating_Income!X22)/1000","v":0},{"$f":"IF(O_Operating_Income!Y22=\"\",0,O_Operating_Income!Y22)/1000","v":0},{"$f":"IF(O_Operating_Income!Z22=\"\",0,O_Operating_Income!Z22)/1000","v":0},{"$f":"IF(O_Operating_Income!AA22=\"\",0,O_Operating_Income!AA22)/1000","v":0},{"$f":"IF(O_Operating_Income!AB22=\"\",0,O_Operating_Income!AB22)/1000","v":0},{"$f":"IF(O_Operating_Income!AC22=\"\",0,O_Operating_Income!AC22)/1000","v":0},{"$f":"IF(O_Operating_Income!AD22=\"\",0,O_Operating_Income!AD22)/1000","v":0},{"$f":"IF(O_Operating_Income!AE22=\"\",0,O_Operating_Income!AE22)/1000","v":0},{"$f":"IF(O_Operating_Income!AF22=\"\",0,O_Operating_Income!AF22)/1000","v":0},{"$f":"IF(O_Operating_Income!AG22=\"\",0,O_Operating_Income!AG22)/1000","v":0},{"$f":"IF(O_Operating_Income!AH22=\"\",0,O_Operating_Income!AH22)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B38=\"\",\"\",O_Operating_Income!B38)","v":""},{"$f":"IF(O_Operating_Income!D23=\"\",0,O_Operating_Income!D23)/1000","v":0},{"$f":"IF(O_Operating_Income!E23=\"\",0,O_Operating_Income!E23)/1000","v":0},{"$f":"IF(O_Operating_Income!F23=\"\",0,O_Operating_Income!F23)/1000","v":0},{"$f":"IF(O_Operating_Income!G23=\"\",0,O_Operating_Income!G23)/1000","v":0},{"$f":"IF(O_Operating_Income!H23=\"\",0,O_Operating_Income!H23)/1000","v":0},{"$f":"IF(O_Operating_Income!I23=\"\",0,O_Operating_Income!I23)/1000","v":0},{"$f":"IF(O_Operating_Income!J23=\"\",0,O_Operating_Income!J23)/1000","v":0},{"$f":"IF(O_Operating_Income!K23=\"\",0,O_Operating_Income!K23)/1000","v":0},{"$f":"IF(O_Operating_Income!L23=\"\",0,O_Operating_Income!L23)/1000","v":0},{"$f":"IF(O_Operating_Income!M23=\"\",0,O_Operating_Income!M23)/1000","v":0},{"$f":"IF(O_Operating_Income!N23=\"\",0,O_Operating_Income!N23)/1000","v":0},{"$f":"IF(O_Operating_Income!O23=\"\",0,O_Operating_Income!O23)/1000","v":0},{"$f":"IF(O_Operating_Income!P23=\"\",0,O_Operating_Income!P23)/1000","v":0},{"$f":"IF(O_Operating_Income!Q23=\"\",0,O_Operating_Income!Q23)/1000","v":0},{"$f":"IF(O_Operating_Income!R23=\"\",0,O_Operating_Income!R23)/1000","v":0},{"$f":"IF(O_Operating_Income!S23=\"\",0,O_Operating_Income!S23)/1000","v":0},{"$f":"IF(O_Operating_Income!T23=\"\",0,O_Operating_Income!T23)/1000","v":0},{"$f":"IF(O_Operating_Income!U23=\"\",0,O_Operating_Income!U23)/1000","v":0},{"$f":"IF(O_Operating_Income!V23=\"\",0,O_Operating_Income!V23)/1000","v":0},{"$f":"IF(O_Operating_Income!W23=\"\",0,O_Operating_Income!W23)/1000","v":0},{"$f":"IF(O_Operating_Income!X23=\"\",0,O_Operating_Income!X23)/1000","v":0},{"$f":"IF(O_Operating_Income!Y23=\"\",0,O_Operating_Income!Y23)/1000","v":0},{"$f":"IF(O_Operating_Income!Z23=\"\",0,O_Operating_Income!Z23)/1000","v":0},{"$f":"IF(O_Operating_Income!AA23=\"\",0,O_Operating_Income!AA23)/1000","v":0},{"$f":"IF(O_Operating_Income!AB23=\"\",0,O_Operating_Income!AB23)/1000","v":0},{"$f":"IF(O_Operating_Income!AC23=\"\",0,O_Operating_Income!AC23)/1000","v":0},{"$f":"IF(O_Operating_Income!AD23=\"\",0,O_Operating_Income!AD23)/1000","v":0},{"$f":"IF(O_Operating_Income!AE23=\"\",0,O_Operating_Income!AE23)/1000","v":0},{"$f":"IF(O_Operating_Income!AF23=\"\",0,O_Operating_Income!AF23)/1000","v":0},{"$f":"IF(O_Operating_Income!AG23=\"\",0,O_Operating_Income!AG23)/1000","v":0},{"$f":"IF(O_Operating_Income!AH23=\"\",0,O_Operating_Income!AH23)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B39=\"\",\"\",O_Operating_Income!B39)","v":""},{"$f":"IF(O_Operating_Income!D24=\"\",0,O_Operating_Income!D24)/1000","v":0},{"$f":"IF(O_Operating_Income!E24=\"\",0,O_Operating_Income!E24)/1000","v":0},{"$f":"IF(O_Operating_Income!F24=\"\",0,O_Operating_Income!F24)/1000","v":0},{"$f":"IF(O_Operating_Income!G24=\"\",0,O_Operating_Income!G24)/1000","v":0},{"$f":"IF(O_Operating_Income!H24=\"\",0,O_Operating_Income!H24)/1000","v":0},{"$f":"IF(O_Operating_Income!I24=\"\",0,O_Operating_Income!I24)/1000","v":0},{"$f":"IF(O_Operating_Income!J24=\"\",0,O_Operating_Income!J24)/1000","v":0},{"$f":"IF(O_Operating_Income!K24=\"\",0,O_Operating_Income!K24)/1000","v":0},{"$f":"IF(O_Operating_Income!L24=\"\",0,O_Operating_Income!L24)/1000","v":0},{"$f":"IF(O_Operating_Income!M24=\"\",0,O_Operating_Income!M24)/1000","v":0},{"$f":"IF(O_Operating_Income!N24=\"\",0,O_Operating_Income!N24)/1000","v":0},{"$f":"IF(O_Operating_Income!O24=\"\",0,O_Operating_Income!O24)/1000","v":0},{"$f":"IF(O_Operating_Income!P24=\"\",0,O_Operating_Income!P24)/1000","v":0},{"$f":"IF(O_Operating_Income!Q24=\"\",0,O_Operating_Income!Q24)/1000","v":0},{"$f":"IF(O_Operating_Income!R24=\"\",0,O_Operating_Income!R24)/1000","v":0},{"$f":"IF(O_Operating_Income!S24=\"\",0,O_Operating_Income!S24)/1000","v":0},{"$f":"IF(O_Operating_Income!T24=\"\",0,O_Operating_Income!T24)/1000","v":0},{"$f":"IF(O_Operating_Income!U24=\"\",0,O_Operating_Income!U24)/1000","v":0},{"$f":"IF(O_Operating_Income!V24=\"\",0,O_Operating_Income!V24)/1000","v":0},{"$f":"IF(O_Operating_Income!W24=\"\",0,O_Operating_Income!W24)/1000","v":0},{"$f":"IF(O_Operating_Income!X24=\"\",0,O_Operating_Income!X24)/1000","v":0},{"$f":"IF(O_Operating_Income!Y24=\"\",0,O_Operating_Income!Y24)/1000","v":0},{"$f":"IF(O_Operating_Income!Z24=\"\",0,O_Operating_Income!Z24)/1000","v":0},{"$f":"IF(O_Operating_Income!AA24=\"\",0,O_Operating_Income!AA24)/1000","v":0},{"$f":"IF(O_Operating_Income!AB24=\"\",0,O_Operating_Income!AB24)/1000","v":0},{"$f":"IF(O_Operating_Income!AC24=\"\",0,O_Operating_Income!AC24)/1000","v":0},{"$f":"IF(O_Operating_Income!AD24=\"\",0,O_Operating_Income!AD24)/1000","v":0},{"$f":"IF(O_Operating_Income!AE24=\"\",0,O_Operating_Income!AE24)/1000","v":0},{"$f":"IF(O_Operating_Income!AF24=\"\",0,O_Operating_Income!AF24)/1000","v":0},{"$f":"IF(O_Operating_Income!AG24=\"\",0,O_Operating_Income!AG24)/1000","v":0},{"$f":"IF(O_Operating_Income!AH24=\"\",0,O_Operating_Income!AH24)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B40=\"\",\"\",O_Operating_Income!B40)","v":""},{"$f":"IF(O_Operating_Income!D25=\"\",0,O_Operating_Income!D25)/1000","v":0},{"$f":"IF(O_Operating_Income!E25=\"\",0,O_Operating_Income!E25)/1000","v":0},{"$f":"IF(O_Operating_Income!F25=\"\",0,O_Operating_Income!F25)/1000","v":0},{"$f":"IF(O_Operating_Income!G25=\"\",0,O_Operating_Income!G25)/1000","v":0},{"$f":"IF(O_Operating_Income!H25=\"\",0,O_Operating_Income!H25)/1000","v":0},{"$f":"IF(O_Operating_Income!I25=\"\",0,O_Operating_Income!I25)/1000","v":0},{"$f":"IF(O_Operating_Income!J25=\"\",0,O_Operating_Income!J25)/1000","v":0},{"$f":"IF(O_Operating_Income!K25=\"\",0,O_Operating_Income!K25)/1000","v":0},{"$f":"IF(O_Operating_Income!L25=\"\",0,O_Operating_Income!L25)/1000","v":0},{"$f":"IF(O_Operating_Income!M25=\"\",0,O_Operating_Income!M25)/1000","v":0},{"$f":"IF(O_Operating_Income!N25=\"\",0,O_Operating_Income!N25)/1000","v":0},{"$f":"IF(O_Operating_Income!O25=\"\",0,O_Operating_Income!O25)/1000","v":0},{"$f":"IF(O_Operating_Income!P25=\"\",0,O_Operating_Income!P25)/1000","v":0},{"$f":"IF(O_Operating_Income!Q25=\"\",0,O_Operating_Income!Q25)/1000","v":0},{"$f":"IF(O_Operating_Income!R25=\"\",0,O_Operating_Income!R25)/1000","v":0},{"$f":"IF(O_Operating_Income!S25=\"\",0,O_Operating_Income!S25)/1000","v":0},{"$f":"IF(O_Operating_Income!T25=\"\",0,O_Operating_Income!T25)/1000","v":0},{"$f":"IF(O_Operating_Income!U25=\"\",0,O_Operating_Income!U25)/1000","v":0},{"$f":"IF(O_Operating_Income!V25=\"\",0,O_Operating_Income!V25)/1000","v":0},{"$f":"IF(O_Operating_Income!W25=\"\",0,O_Operating_Income!W25)/1000","v":0},{"$f":"IF(O_Operating_Income!X25=\"\",0,O_Operating_Income!X25)/1000","v":0},{"$f":"IF(O_Operating_Income!Y25=\"\",0,O_Operating_Income!Y25)/1000","v":0},{"$f":"IF(O_Operating_Income!Z25=\"\",0,O_Operating_Income!Z25)/1000","v":0},{"$f":"IF(O_Operating_Income!AA25=\"\",0,O_Operating_Income!AA25)/1000","v":0},{"$f":"IF(O_Operating_Income!AB25=\"\",0,O_Operating_Income!AB25)/1000","v":0},{"$f":"IF(O_Operating_Income!AC25=\"\",0,O_Operating_Income!AC25)/1000","v":0},{"$f":"IF(O_Operating_Income!AD25=\"\",0,O_Operating_Income!AD25)/1000","v":0},{"$f":"IF(O_Operating_Income!AE25=\"\",0,O_Operating_Income!AE25)/1000","v":0},{"$f":"IF(O_Operating_Income!AF25=\"\",0,O_Operating_Income!AF25)/1000","v":0},{"$f":"IF(O_Operating_Income!AG25=\"\",0,O_Operating_Income!AG25)/1000","v":0},{"$f":"IF(O_Operating_Income!AH25=\"\",0,O_Operating_Income!AH25)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B41=\"\",\"\",O_Operating_Income!B41)","v":""},{"$f":"IF(O_Operating_Income!D26=\"\",0,O_Operating_Income!D26)/1000","v":0},{"$f":"IF(O_Operating_Income!E26=\"\",0,O_Operating_Income!E26)/1000","v":0},{"$f":"IF(O_Operating_Income!F26=\"\",0,O_Operating_Income!F26)/1000","v":0},{"$f":"IF(O_Operating_Income!G26=\"\",0,O_Operating_Income!G26)/1000","v":0},{"$f":"IF(O_Operating_Income!H26=\"\",0,O_Operating_Income!H26)/1000","v":0},{"$f":"IF(O_Operating_Income!I26=\"\",0,O_Operating_Income!I26)/1000","v":0},{"$f":"IF(O_Operating_Income!J26=\"\",0,O_Operating_Income!J26)/1000","v":0},{"$f":"IF(O_Operating_Income!K26=\"\",0,O_Operating_Income!K26)/1000","v":0},{"$f":"IF(O_Operating_Income!L26=\"\",0,O_Operating_Income!L26)/1000","v":0},{"$f":"IF(O_Operating_Income!M26=\"\",0,O_Operating_Income!M26)/1000","v":0},{"$f":"IF(O_Operating_Income!N26=\"\",0,O_Operating_Income!N26)/1000","v":0},{"$f":"IF(O_Operating_Income!O26=\"\",0,O_Operating_Income!O26)/1000","v":0},{"$f":"IF(O_Operating_Income!P26=\"\",0,O_Operating_Income!P26)/1000","v":0},{"$f":"IF(O_Operating_Income!Q26=\"\",0,O_Operating_Income!Q26)/1000","v":0},{"$f":"IF(O_Operating_Income!R26=\"\",0,O_Operating_Income!R26)/1000","v":0},{"$f":"IF(O_Operating_Income!S26=\"\",0,O_Operating_Income!S26)/1000","v":0},{"$f":"IF(O_Operating_Income!T26=\"\",0,O_Operating_Income!T26)/1000","v":0},{"$f":"IF(O_Operating_Income!U26=\"\",0,O_Operating_Income!U26)/1000","v":0},{"$f":"IF(O_Operating_Income!V26=\"\",0,O_Operating_Income!V26)/1000","v":0},{"$f":"IF(O_Operating_Income!W26=\"\",0,O_Operating_Income!W26)/1000","v":0},{"$f":"IF(O_Operating_Income!X26=\"\",0,O_Operating_Income!X26)/1000","v":0},{"$f":"IF(O_Operating_Income!Y26=\"\",0,O_Operating_Income!Y26)/1000","v":0},{"$f":"IF(O_Operating_Income!Z26=\"\",0,O_Operating_Income!Z26)/1000","v":0},{"$f":"IF(O_Operating_Income!AA26=\"\",0,O_Operating_Income!AA26)/1000","v":0},{"$f":"IF(O_Operating_Income!AB26=\"\",0,O_Operating_Income!AB26)/1000","v":0},{"$f":"IF(O_Operating_Income!AC26=\"\",0,O_Operating_Income!AC26)/1000","v":0},{"$f":"IF(O_Operating_Income!AD26=\"\",0,O_Operating_Income!AD26)/1000","v":0},{"$f":"IF(O_Operating_Income!AE26=\"\",0,O_Operating_Income!AE26)/1000","v":0},{"$f":"IF(O_Operating_Income!AF26=\"\",0,O_Operating_Income!AF26)/1000","v":0},{"$f":"IF(O_Operating_Income!AG26=\"\",0,O_Operating_Income!AG26)/1000","v":0},{"$f":"IF(O_Operating_Income!AH26=\"\",0,O_Operating_Income!AH26)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B42=\"\",\"\",O_Operating_Income!B42)","v":""},{"$f":"IF(O_Operating_Income!D27=\"\",0,O_Operating_Income!D27)/1000","v":0},{"$f":"IF(O_Operating_Income!E27=\"\",0,O_Operating_Income!E27)/1000","v":0},{"$f":"IF(O_Operating_Income!F27=\"\",0,O_Operating_Income!F27)/1000","v":0},{"$f":"IF(O_Operating_Income!G27=\"\",0,O_Operating_Income!G27)/1000","v":0},{"$f":"IF(O_Operating_Income!H27=\"\",0,O_Operating_Income!H27)/1000","v":0},{"$f":"IF(O_Operating_Income!I27=\"\",0,O_Operating_Income!I27)/1000","v":0},{"$f":"IF(O_Operating_Income!J27=\"\",0,O_Operating_Income!J27)/1000","v":0},{"$f":"IF(O_Operating_Income!K27=\"\",0,O_Operating_Income!K27)/1000","v":0},{"$f":"IF(O_Operating_Income!L27=\"\",0,O_Operating_Income!L27)/1000","v":0},{"$f":"IF(O_Operating_Income!M27=\"\",0,O_Operating_Income!M27)/1000","v":0},{"$f":"IF(O_Operating_Income!N27=\"\",0,O_Operating_Income!N27)/1000","v":0},{"$f":"IF(O_Operating_Income!O27=\"\",0,O_Operating_Income!O27)/1000","v":0},{"$f":"IF(O_Operating_Income!P27=\"\",0,O_Operating_Income!P27)/1000","v":0},{"$f":"IF(O_Operating_Income!Q27=\"\",0,O_Operating_Income!Q27)/1000","v":0},{"$f":"IF(O_Operating_Income!R27=\"\",0,O_Operating_Income!R27)/1000","v":0},{"$f":"IF(O_Operating_Income!S27=\"\",0,O_Operating_Income!S27)/1000","v":0},{"$f":"IF(O_Operating_Income!T27=\"\",0,O_Operating_Income!T27)/1000","v":0},{"$f":"IF(O_Operating_Income!U27=\"\",0,O_Operating_Income!U27)/1000","v":0},{"$f":"IF(O_Operating_Income!V27=\"\",0,O_Operating_Income!V27)/1000","v":0},{"$f":"IF(O_Operating_Income!W27=\"\",0,O_Operating_Income!W27)/1000","v":0},{"$f":"IF(O_Operating_Income!X27=\"\",0,O_Operating_Income!X27)/1000","v":0},{"$f":"IF(O_Operating_Income!Y27=\"\",0,O_Operating_Income!Y27)/1000","v":0},{"$f":"IF(O_Operating_Income!Z27=\"\",0,O_Operating_Income!Z27)/1000","v":0},{"$f":"IF(O_Operating_Income!AA27=\"\",0,O_Operating_Income!AA27)/1000","v":0},{"$f":"IF(O_Operating_Income!AB27=\"\",0,O_Operating_Income!AB27)/1000","v":0},{"$f":"IF(O_Operating_Income!AC27=\"\",0,O_Operating_Income!AC27)/1000","v":0},{"$f":"IF(O_Operating_Income!AD27=\"\",0,O_Operating_Income!AD27)/1000","v":0},{"$f":"IF(O_Operating_Income!AE27=\"\",0,O_Operating_Income!AE27)/1000","v":0},{"$f":"IF(O_Operating_Income!AF27=\"\",0,O_Operating_Income!AF27)/1000","v":0},{"$f":"IF(O_Operating_Income!AG27=\"\",0,O_Operating_Income!AG27)/1000","v":0},{"$f":"IF(O_Operating_Income!AH27=\"\",0,O_Operating_Income!AH27)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B43=\"\",\"\",O_Operating_Income!B43)","v":""},{"$f":"IF(O_Operating_Income!D28=\"\",0,O_Operating_Income!D28)/1000","v":0},{"$f":"IF(O_Operating_Income!E28=\"\",0,O_Operating_Income!E28)/1000","v":0},{"$f":"IF(O_Operating_Income!F28=\"\",0,O_Operating_Income!F28)/1000","v":0},{"$f":"IF(O_Operating_Income!G28=\"\",0,O_Operating_Income!G28)/1000","v":0},{"$f":"IF(O_Operating_Income!H28=\"\",0,O_Operating_Income!H28)/1000","v":0},{"$f":"IF(O_Operating_Income!I28=\"\",0,O_Operating_Income!I28)/1000","v":0},{"$f":"IF(O_Operating_Income!J28=\"\",0,O_Operating_Income!J28)/1000","v":0},{"$f":"IF(O_Operating_Income!K28=\"\",0,O_Operating_Income!K28)/1000","v":0},{"$f":"IF(O_Operating_Income!L28=\"\",0,O_Operating_Income!L28)/1000","v":0},{"$f":"IF(O_Operating_Income!M28=\"\",0,O_Operating_Income!M28)/1000","v":0},{"$f":"IF(O_Operating_Income!N28=\"\",0,O_Operating_Income!N28)/1000","v":0},{"$f":"IF(O_Operating_Income!O28=\"\",0,O_Operating_Income!O28)/1000","v":0},{"$f":"IF(O_Operating_Income!P28=\"\",0,O_Operating_Income!P28)/1000","v":0},{"$f":"IF(O_Operating_Income!Q28=\"\",0,O_Operating_Income!Q28)/1000","v":0},{"$f":"IF(O_Operating_Income!R28=\"\",0,O_Operating_Income!R28)/1000","v":0},{"$f":"IF(O_Operating_Income!S28=\"\",0,O_Operating_Income!S28)/1000","v":0},{"$f":"IF(O_Operating_Income!T28=\"\",0,O_Operating_Income!T28)/1000","v":0},{"$f":"IF(O_Operating_Income!U28=\"\",0,O_Operating_Income!U28)/1000","v":0},{"$f":"IF(O_Operating_Income!V28=\"\",0,O_Operating_Income!V28)/1000","v":0},{"$f":"IF(O_Operating_Income!W28=\"\",0,O_Operating_Income!W28)/1000","v":0},{"$f":"IF(O_Operating_Income!X28=\"\",0,O_Operating_Income!X28)/1000","v":0},{"$f":"IF(O_Operating_Income!Y28=\"\",0,O_Operating_Income!Y28)/1000","v":0},{"$f":"IF(O_Operating_Income!Z28=\"\",0,O_Operating_Income!Z28)/1000","v":0},{"$f":"IF(O_Operating_Income!AA28=\"\",0,O_Operating_Income!AA28)/1000","v":0},{"$f":"IF(O_Operating_Income!AB28=\"\",0,O_Operating_Income!AB28)/1000","v":0},{"$f":"IF(O_Operating_Income!AC28=\"\",0,O_Operating_Income!AC28)/1000","v":0},{"$f":"IF(O_Operating_Income!AD28=\"\",0,O_Operating_Income!AD28)/1000","v":0},{"$f":"IF(O_Operating_Income!AE28=\"\",0,O_Operating_Income!AE28)/1000","v":0},{"$f":"IF(O_Operating_Income!AF28=\"\",0,O_Operating_Income!AF28)/1000","v":0},{"$f":"IF(O_Operating_Income!AG28=\"\",0,O_Operating_Income!AG28)/1000","v":0},{"$f":"IF(O_Operating_Income!AH28=\"\",0,O_Operating_Income!AH28)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B44=\"\",\"\",O_Operating_Income!B44)","v":""},{"$f":"IF(O_Operating_Income!D29=\"\",0,O_Operating_Income!D29)/1000","v":0},{"$f":"IF(O_Operating_Income!E29=\"\",0,O_Operating_Income!E29)/1000","v":0},{"$f":"IF(O_Operating_Income!F29=\"\",0,O_Operating_Income!F29)/1000","v":0},{"$f":"IF(O_Operating_Income!G29=\"\",0,O_Operating_Income!G29)/1000","v":0},{"$f":"IF(O_Operating_Income!H29=\"\",0,O_Operating_Income!H29)/1000","v":0},{"$f":"IF(O_Operating_Income!I29=\"\",0,O_Operating_Income!I29)/1000","v":0},{"$f":"IF(O_Operating_Income!J29=\"\",0,O_Operating_Income!J29)/1000","v":0},{"$f":"IF(O_Operating_Income!K29=\"\",0,O_Operating_Income!K29)/1000","v":0},{"$f":"IF(O_Operating_Income!L29=\"\",0,O_Operating_Income!L29)/1000","v":0},{"$f":"IF(O_Operating_Income!M29=\"\",0,O_Operating_Income!M29)/1000","v":0},{"$f":"IF(O_Operating_Income!N29=\"\",0,O_Operating_Income!N29)/1000","v":0},{"$f":"IF(O_Operating_Income!O29=\"\",0,O_Operating_Income!O29)/1000","v":0},{"$f":"IF(O_Operating_Income!P29=\"\",0,O_Operating_Income!P29)/1000","v":0},{"$f":"IF(O_Operating_Income!Q29=\"\",0,O_Operating_Income!Q29)/1000","v":0},{"$f":"IF(O_Operating_Income!R29=\"\",0,O_Operating_Income!R29)/1000","v":0},{"$f":"IF(O_Operating_Income!S29=\"\",0,O_Operating_Income!S29)/1000","v":0},{"$f":"IF(O_Operating_Income!T29=\"\",0,O_Operating_Income!T29)/1000","v":0},{"$f":"IF(O_Operating_Income!U29=\"\",0,O_Operating_Income!U29)/1000","v":0},{"$f":"IF(O_Operating_Income!V29=\"\",0,O_Operating_Income!V29)/1000","v":0},{"$f":"IF(O_Operating_Income!W29=\"\",0,O_Operating_Income!W29)/1000","v":0},{"$f":"IF(O_Operating_Income!X29=\"\",0,O_Operating_Income!X29)/1000","v":0},{"$f":"IF(O_Operating_Income!Y29=\"\",0,O_Operating_Income!Y29)/1000","v":0},{"$f":"IF(O_Operating_Income!Z29=\"\",0,O_Operating_Income!Z29)/1000","v":0},{"$f":"IF(O_Operating_Income!AA29=\"\",0,O_Operating_Income!AA29)/1000","v":0},{"$f":"IF(O_Operating_Income!AB29=\"\",0,O_Operating_Income!AB29)/1000","v":0},{"$f":"IF(O_Operating_Income!AC29=\"\",0,O_Operating_Income!AC29)/1000","v":0},{"$f":"IF(O_Operating_Income!AD29=\"\",0,O_Operating_Income!AD29)/1000","v":0},{"$f":"IF(O_Operating_Income!AE29=\"\",0,O_Operating_Income!AE29)/1000","v":0},{"$f":"IF(O_Operating_Income!AF29=\"\",0,O_Operating_Income!AF29)/1000","v":0},{"$f":"IF(O_Operating_Income!AG29=\"\",0,O_Operating_Income!AG29)/1000","v":0},{"$f":"IF(O_Operating_Income!AH29=\"\",0,O_Operating_Income!AH29)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B45=\"\",\"\",O_Operating_Income!B45)","v":""},{"$f":"IF(O_Operating_Income!D30=\"\",0,O_Operating_Income!D30)/1000","v":0},{"$f":"IF(O_Operating_Income!E30=\"\",0,O_Operating_Income!E30)/1000","v":0},{"$f":"IF(O_Operating_Income!F30=\"\",0,O_Operating_Income!F30)/1000","v":0},{"$f":"IF(O_Operating_Income!G30=\"\",0,O_Operating_Income!G30)/1000","v":0},{"$f":"IF(O_Operating_Income!H30=\"\",0,O_Operating_Income!H30)/1000","v":0},{"$f":"IF(O_Operating_Income!I30=\"\",0,O_Operating_Income!I30)/1000","v":0},{"$f":"IF(O_Operating_Income!J30=\"\",0,O_Operating_Income!J30)/1000","v":0},{"$f":"IF(O_Operating_Income!K30=\"\",0,O_Operating_Income!K30)/1000","v":0},{"$f":"IF(O_Operating_Income!L30=\"\",0,O_Operating_Income!L30)/1000","v":0},{"$f":"IF(O_Operating_Income!M30=\"\",0,O_Operating_Income!M30)/1000","v":0},{"$f":"IF(O_Operating_Income!N30=\"\",0,O_Operating_Income!N30)/1000","v":0},{"$f":"IF(O_Operating_Income!O30=\"\",0,O_Operating_Income!O30)/1000","v":0},{"$f":"IF(O_Operating_Income!P30=\"\",0,O_Operating_Income!P30)/1000","v":0},{"$f":"IF(O_Operating_Income!Q30=\"\",0,O_Operating_Income!Q30)/1000","v":0},{"$f":"IF(O_Operating_Income!R30=\"\",0,O_Operating_Income!R30)/1000","v":0},{"$f":"IF(O_Operating_Income!S30=\"\",0,O_Operating_Income!S30)/1000","v":0},{"$f":"IF(O_Operating_Income!T30=\"\",0,O_Operating_Income!T30)/1000","v":0},{"$f":"IF(O_Operating_Income!U30=\"\",0,O_Operating_Income!U30)/1000","v":0},{"$f":"IF(O_Operating_Income!V30=\"\",0,O_Operating_Income!V30)/1000","v":0},{"$f":"IF(O_Operating_Income!W30=\"\",0,O_Operating_Income!W30)/1000","v":0},{"$f":"IF(O_Operating_Income!X30=\"\",0,O_Operating_Income!X30)/1000","v":0},{"$f":"IF(O_Operating_Income!Y30=\"\",0,O_Operating_Income!Y30)/1000","v":0},{"$f":"IF(O_Operating_Income!Z30=\"\",0,O_Operating_Income!Z30)/1000","v":0},{"$f":"IF(O_Operating_Income!AA30=\"\",0,O_Operating_Income!AA30)/1000","v":0},{"$f":"IF(O_Operating_Income!AB30=\"\",0,O_Operating_Income!AB30)/1000","v":0},{"$f":"IF(O_Operating_Income!AC30=\"\",0,O_Operating_Income!AC30)/1000","v":0},{"$f":"IF(O_Operating_Income!AD30=\"\",0,O_Operating_Income!AD30)/1000","v":0},{"$f":"IF(O_Operating_Income!AE30=\"\",0,O_Operating_Income!AE30)/1000","v":0},{"$f":"IF(O_Operating_Income!AF30=\"\",0,O_Operating_Income!AF30)/1000","v":0},{"$f":"IF(O_Operating_Income!AG30=\"\",0,O_Operating_Income!AG30)/1000","v":0},{"$f":"IF(O_Operating_Income!AH30=\"\",0,O_Operating_Income!AH30)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B46=\"\",\"\",O_Operating_Income!B46)","v":"State Production Incentive, Electricity"},{"$f":"IF(O_Operating_Income!D31=\"\",0,O_Operating_Income!D31)/1000","v":0},{"$f":"IF(O_Operating_Income!E31=\"\",0,O_Operating_Income!E31)/1000","v":0},{"$f":"IF(O_Operating_Income!F31=\"\",0,O_Operating_Income!F31)/1000","v":0},{"$f":"IF(O_Operating_Income!G31=\"\",0,O_Operating_Income!G31)/1000","v":0},{"$f":"IF(O_Operating_Income!H31=\"\",0,O_Operating_Income!H31)/1000","v":0},{"$f":"IF(O_Operating_Income!I31=\"\",0,O_Operating_Income!I31)/1000","v":0},{"$f":"IF(O_Operating_Income!J31=\"\",0,O_Operating_Income!J31)/1000","v":0},{"$f":"IF(O_Operating_Income!K31=\"\",0,O_Operating_Income!K31)/1000","v":0},{"$f":"IF(O_Operating_Income!L31=\"\",0,O_Operating_Income!L31)/1000","v":0},{"$f":"IF(O_Operating_Income!M31=\"\",0,O_Operating_Income!M31)/1000","v":0},{"$f":"IF(O_Operating_Income!N31=\"\",0,O_Operating_Income!N31)/1000","v":0},{"$f":"IF(O_Operating_Income!O31=\"\",0,O_Operating_Income!O31)/1000","v":0},{"$f":"IF(O_Operating_Income!P31=\"\",0,O_Operating_Income!P31)/1000","v":0},{"$f":"IF(O_Operating_Income!Q31=\"\",0,O_Operating_Income!Q31)/1000","v":0},{"$f":"IF(O_Operating_Income!R31=\"\",0,O_Operating_Income!R31)/1000","v":0},{"$f":"IF(O_Operating_Income!S31=\"\",0,O_Operating_Income!S31)/1000","v":0},{"$f":"IF(O_Operating_Income!T31=\"\",0,O_Operating_Income!T31)/1000","v":0},{"$f":"IF(O_Operating_Income!U31=\"\",0,O_Operating_Income!U31)/1000","v":0},{"$f":"IF(O_Operating_Income!V31=\"\",0,O_Operating_Income!V31)/1000","v":0},{"$f":"IF(O_Operating_Income!W31=\"\",0,O_Operating_Income!W31)/1000","v":0},{"$f":"IF(O_Operating_Income!X31=\"\",0,O_Operating_Income!X31)/1000","v":0},{"$f":"IF(O_Operating_Income!Y31=\"\",0,O_Operating_Income!Y31)/1000","v":0},{"$f":"IF(O_Operating_Income!Z31=\"\",0,O_Operating_Income!Z31)/1000","v":0},{"$f":"IF(O_Operating_Income!AA31=\"\",0,O_Operating_Income!AA31)/1000","v":0},{"$f":"IF(O_Operating_Income!AB31=\"\",0,O_Operating_Income!AB31)/1000","v":0},{"$f":"IF(O_Operating_Income!AC31=\"\",0,O_Operating_Income!AC31)/1000","v":0},{"$f":"IF(O_Operating_Income!AD31=\"\",0,O_Operating_Income!AD31)/1000","v":0},{"$f":"IF(O_Operating_Income!AE31=\"\",0,O_Operating_Income!AE31)/1000","v":0},{"$f":"IF(O_Operating_Income!AF31=\"\",0,O_Operating_Income!AF31)/1000","v":0},{"$f":"IF(O_Operating_Income!AG31=\"\",0,O_Operating_Income!AG31)/1000","v":0},{"$f":"IF(O_Operating_Income!AH31=\"\",0,O_Operating_Income!AH31)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B47=\"\",\"\",O_Operating_Income!B47)","v":"State Production Incentive, Thermal Savings"},{"$f":"IF(O_Operating_Income!D32=\"\",0,O_Operating_Income!D32)/1000","v":0},{"$f":"IF(O_Operating_Income!E32=\"\",0,O_Operating_Income!E32)/1000","v":0},{"$f":"IF(O_Operating_Income!F32=\"\",0,O_Operating_Income!F32)/1000","v":0},{"$f":"IF(O_Operating_Income!G32=\"\",0,O_Operating_Income!G32)/1000","v":0},{"$f":"IF(O_Operating_Income!H32=\"\",0,O_Operating_Income!H32)/1000","v":0},{"$f":"IF(O_Operating_Income!I32=\"\",0,O_Operating_Income!I32)/1000","v":0},{"$f":"IF(O_Operating_Income!J32=\"\",0,O_Operating_Income!J32)/1000","v":0},{"$f":"IF(O_Operating_Income!K32=\"\",0,O_Operating_Income!K32)/1000","v":0},{"$f":"IF(O_Operating_Income!L32=\"\",0,O_Operating_Income!L32)/1000","v":0},{"$f":"IF(O_Operating_Income!M32=\"\",0,O_Operating_Income!M32)/1000","v":0},{"$f":"IF(O_Operating_Income!N32=\"\",0,O_Operating_Income!N32)/1000","v":0},{"$f":"IF(O_Operating_Income!O32=\"\",0,O_Operating_Income!O32)/1000","v":0},{"$f":"IF(O_Operating_Income!P32=\"\",0,O_Operating_Income!P32)/1000","v":0},{"$f":"IF(O_Operating_Income!Q32=\"\",0,O_Operating_Income!Q32)/1000","v":0},{"$f":"IF(O_Operating_Income!R32=\"\",0,O_Operating_Income!R32)/1000","v":0},{"$f":"IF(O_Operating_Income!S32=\"\",0,O_Operating_Income!S32)/1000","v":0},{"$f":"IF(O_Operating_Income!T32=\"\",0,O_Operating_Income!T32)/1000","v":0},{"$f":"IF(O_Operating_Income!U32=\"\",0,O_Operating_Income!U32)/1000","v":0},{"$f":"IF(O_Operating_Income!V32=\"\",0,O_Operating_Income!V32)/1000","v":0},{"$f":"IF(O_Operating_Income!W32=\"\",0,O_Operating_Income!W32)/1000","v":0},{"$f":"IF(O_Operating_Income!X32=\"\",0,O_Operating_Income!X32)/1000","v":0},{"$f":"IF(O_Operating_Income!Y32=\"\",0,O_Operating_Income!Y32)/1000","v":0},{"$f":"IF(O_Operating_Income!Z32=\"\",0,O_Operating_Income!Z32)/1000","v":0},{"$f":"IF(O_Operating_Income!AA32=\"\",0,O_Operating_Income!AA32)/1000","v":0},{"$f":"IF(O_Operating_Income!AB32=\"\",0,O_Operating_Income!AB32)/1000","v":0},{"$f":"IF(O_Operating_Income!AC32=\"\",0,O_Operating_Income!AC32)/1000","v":0},{"$f":"IF(O_Operating_Income!AD32=\"\",0,O_Operating_Income!AD32)/1000","v":0},{"$f":"IF(O_Operating_Income!AE32=\"\",0,O_Operating_Income!AE32)/1000","v":0},{"$f":"IF(O_Operating_Income!AF32=\"\",0,O_Operating_Income!AF32)/1000","v":0},{"$f":"IF(O_Operating_Income!AG32=\"\",0,O_Operating_Income!AG32)/1000","v":0},{"$f":"IF(O_Operating_Income!AH32=\"\",0,O_Operating_Income!AH32)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B48=\"\",\"\",O_Operating_Income!B48)","v":""},{"$f":"IF(O_Operating_Income!D33=\"\",0,O_Operating_Income!D33)/1000","v":0},{"$f":"IF(O_Operating_Income!E33=\"\",0,O_Operating_Income!E33)/1000","v":0},{"$f":"IF(O_Operating_Income!F33=\"\",0,O_Operating_Income!F33)/1000","v":0},{"$f":"IF(O_Operating_Income!G33=\"\",0,O_Operating_Income!G33)/1000","v":0},{"$f":"IF(O_Operating_Income!H33=\"\",0,O_Operating_Income!H33)/1000","v":0},{"$f":"IF(O_Operating_Income!I33=\"\",0,O_Operating_Income!I33)/1000","v":0},{"$f":"IF(O_Operating_Income!J33=\"\",0,O_Operating_Income!J33)/1000","v":0},{"$f":"IF(O_Operating_Income!K33=\"\",0,O_Operating_Income!K33)/1000","v":0},{"$f":"IF(O_Operating_Income!L33=\"\",0,O_Operating_Income!L33)/1000","v":0},{"$f":"IF(O_Operating_Income!M33=\"\",0,O_Operating_Income!M33)/1000","v":0},{"$f":"IF(O_Operating_Income!N33=\"\",0,O_Operating_Income!N33)/1000","v":0},{"$f":"IF(O_Operating_Income!O33=\"\",0,O_Operating_Income!O33)/1000","v":0},{"$f":"IF(O_Operating_Income!P33=\"\",0,O_Operating_Income!P33)/1000","v":0},{"$f":"IF(O_Operating_Income!Q33=\"\",0,O_Operating_Income!Q33)/1000","v":0},{"$f":"IF(O_Operating_Income!R33=\"\",0,O_Operating_Income!R33)/1000","v":0},{"$f":"IF(O_Operating_Income!S33=\"\",0,O_Operating_Income!S33)/1000","v":0},{"$f":"IF(O_Operating_Income!T33=\"\",0,O_Operating_Income!T33)/1000","v":0},{"$f":"IF(O_Operating_Income!U33=\"\",0,O_Operating_Income!U33)/1000","v":0},{"$f":"IF(O_Operating_Income!V33=\"\",0,O_Operating_Income!V33)/1000","v":0},{"$f":"IF(O_Operating_Income!W33=\"\",0,O_Operating_Income!W33)/1000","v":0},{"$f":"IF(O_Operating_Income!X33=\"\",0,O_Operating_Income!X33)/1000","v":0},{"$f":"IF(O_Operating_Income!Y33=\"\",0,O_Operating_Income!Y33)/1000","v":0},{"$f":"IF(O_Operating_Income!Z33=\"\",0,O_Operating_Income!Z33)/1000","v":0},{"$f":"IF(O_Operating_Income!AA33=\"\",0,O_Operating_Income!AA33)/1000","v":0},{"$f":"IF(O_Operating_Income!AB33=\"\",0,O_Operating_Income!AB33)/1000","v":0},{"$f":"IF(O_Operating_Income!AC33=\"\",0,O_Operating_Income!AC33)/1000","v":0},{"$f":"IF(O_Operating_Income!AD33=\"\",0,O_Operating_Income!AD33)/1000","v":0},{"$f":"IF(O_Operating_Income!AE33=\"\",0,O_Operating_Income!AE33)/1000","v":0},{"$f":"IF(O_Operating_Income!AF33=\"\",0,O_Operating_Income!AF33)/1000","v":0},{"$f":"IF(O_Operating_Income!AG33=\"\",0,O_Operating_Income!AG33)/1000","v":0},{"$f":"IF(O_Operating_Income!AH33=\"\",0,O_Operating_Income!AH33)/1000","v":0}]
[]
[{"$f":"IF(O_Operating_Income!B50=\"\",\"\",O_Operating_Income!B50)","v":""}]
[]
[null,{"$f":"B232","v":0},{"$f":"C232","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"AF232","v":30}]
["Net Worth",{"$f":"'O_BalanceSheet (Tax)'!B34/1000","v":374.12119516623011},{"$f":"'O_BalanceSheet (Tax)'!C34/1000","v":426.08879152461412},{"$f":"'O_BalanceSheet (Tax)'!D34/1000","v":480.5528417228187},{"$f":"'O_BalanceSheet (Tax)'!E34/1000","v":537.59584822848672},{"$f":"'O_BalanceSheet (Tax)'!F34/1000","v":597.30297429368818},{"$f":"'O_BalanceSheet (Tax)'!G34/1000","v":659.70053363997522},{"$f":"'O_BalanceSheet (Tax)'!H34/1000","v":724.21508208005082},{"$f":"'O_BalanceSheet (Tax)'!I34/1000","v":790.73358799594757},{"$f":"'O_BalanceSheet (Tax)'!J34/1000","v":859.3147236199751},{"$f":"'O_BalanceSheet (Tax)'!K34/1000","v":930.01871493050896},{"$f":"'O_BalanceSheet (Tax)'!L34/1000","v":1002.9073747182667},{"$f":"'O_BalanceSheet (Tax)'!M34/1000","v":1078.0441359139052},{"$f":"'O_BalanceSheet (Tax)'!N34/1000","v":1155.4940851487993},{"$f":"'O_BalanceSheet (Tax)'!O34/1000","v":1235.3239965183307},{"$f":"'O_BalanceSheet (Tax)'!P34/1000","v":1317.6023655143483},{"$f":"'O_BalanceSheet (Tax)'!Q34/1000","v":1402.3994430906134},{"$f":"'O_BalanceSheet (Tax)'!R34/1000","v":1489.7872698220472},{"$f":"'O_BalanceSheet (Tax)'!S34/1000","v":1579.8397101154121},{"$f":"'O_BalanceSheet (Tax)'!T34/1000","v":1672.6324864256931},{"$f":"'O_BalanceSheet (Tax)'!U34/1000","v":1768.2432134288838},{"$f":"'O_BalanceSheet (Tax)'!V34/1000","v":1866.7514320981129},{"$f":"'O_BalanceSheet (Tax)'!W34/1000","v":1968.2386436260645},{"$f":"'O_BalanceSheet (Tax)'!X34/1000","v":2072.7883431324371},{"$f":"'O_BalanceSheet (Tax)'!Y34/1000","v":2180.4860530907376},{"$f":"'O_BalanceSheet (Tax)'!Z34/1000","v":2291.4193564040074},{"$f":"'O_BalanceSheet (Tax)'!AA34/1000","v":2405.6779290541199},{"$f":"'O_BalanceSheet (Tax)'!AB34/1000","v":2523.3535722440502},{"$f":"'O_BalanceSheet (Tax)'!AC34/1000","v":2644.5402439469858},{"$f":"'O_BalanceSheet (Tax)'!AD34/1000","v":2769.3340897703347},{"$f":"'O_BalanceSheet (Tax)'!AE34/1000","v":2897.8334730365068},{"$f":"'O_BalanceSheet (Tax)'!AF34/1000","v":3030.1390039758862}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cash Balance",{"$f":"+O_CashFlow!C31/1000","v":-243.74747003158379},{"$f":"+O_CashFlow!D31/1000","v":-210.58703877398577},{"$f":"+O_CashFlow!E31/1000","v":-175.69638660072047},{"$f":"+O_CashFlow!F31/1000","v":-139.02422855571089},{"$f":"+O_CashFlow!G31/1000","v":-100.51789074804029},{"$f":"+O_CashFlow!H31/1000","v":-49.042466360024768},{"$f":"+O_CashFlow!I31/1000","v":15.47208208005083},{"$f":"+O_CashFlow!J31/1000","v":81.990587995947507},{"$f":"+O_CashFlow!K31/1000","v":150.5717236199751},{"$f":"+O_CashFlow!L31/1000","v":221.27571493050905},{"$f":"+O_CashFlow!M31/1000","v":294.1643747182668},{"$f":"+O_CashFlow!N31/1000","v":369.30113591390534},{"$f":"+O_CashFlow!O31/1000","v":446.75108514879918},{"$f":"+O_CashFlow!P31/1000","v":526.58099651833049},{"$f":"+O_CashFlow!Q31/1000","v":608.85936551434816},{"$f":"+O_CashFlow!R31/1000","v":693.65644309061338},{"$f":"+O_CashFlow!S31/1000","v":781.04426982204723},{"$f":"+O_CashFlow!T31/1000","v":871.09671011541207},{"$f":"+O_CashFlow!U31/1000","v":963.88948642569301},{"$f":"+O_CashFlow!V31/1000","v":1059.5002134288839},{"$f":"+O_CashFlow!W31/1000","v":1158.008432098113},{"$f":"+O_CashFlow!X31/1000","v":1259.4956436260645},{"$f":"+O_CashFlow!Y31/1000","v":1364.0453431324372},{"$f":"+O_CashFlow!Z31/1000","v":1471.7430530907377},{"$f":"+O_CashFlow!AA31/1000","v":1582.6763564040075},{"$f":"+O_CashFlow!AB31/1000","v":1696.9349290541202},{"$f":"+O_CashFlow!AC31/1000","v":1814.61057224405},{"$f":"+O_CashFlow!AD31/1000","v":1935.7972439469859},{"$f":"+O_CashFlow!AE31/1000","v":2060.5910897703347},{"$f":"+O_CashFlow!AF31/1000","v":2189.0904730365069},{"$f":"+O_CashFlow!AG31/1000","v":2321.3960039758863}]
["Shareholder Funds",{"$f":"+'O_BalanceSheet (Tax)'!B31/1000","v":374.12119516623011},{"$f":"+'O_BalanceSheet (Tax)'!C31/1000","v":426.08879152461407},{"$f":"+'O_BalanceSheet (Tax)'!D31/1000","v":480.5528417228187},{"$f":"+'O_BalanceSheet (Tax)'!E31/1000","v":537.5958482284866},{"$f":"+'O_BalanceSheet (Tax)'!F31/1000","v":597.30297429368807},{"$f":"+'O_BalanceSheet (Tax)'!G31/1000","v":659.70053363997522},{"$f":"+'O_BalanceSheet (Tax)'!H31/1000","v":724.21508208005082},{"$f":"+'O_BalanceSheet (Tax)'!I31/1000","v":790.73358799594757},{"$f":"+'O_BalanceSheet (Tax)'!J31/1000","v":859.3147236199751},{"$f":"+'O_BalanceSheet (Tax)'!K31/1000","v":930.01871493050908},{"$f":"+'O_BalanceSheet (Tax)'!L31/1000","v":1002.9073747182669},{"$f":"+'O_BalanceSheet (Tax)'!M31/1000","v":1078.0441359139054},{"$f":"+'O_BalanceSheet (Tax)'!N31/1000","v":1155.4940851487993},{"$f":"+'O_BalanceSheet (Tax)'!O31/1000","v":1235.3239965183307},{"$f":"+'O_BalanceSheet (Tax)'!P31/1000","v":1317.6023655143483},{"$f":"+'O_BalanceSheet (Tax)'!Q31/1000","v":1402.3994430906132},{"$f":"+'O_BalanceSheet (Tax)'!R31/1000","v":1489.7872698220472},{"$f":"+'O_BalanceSheet (Tax)'!S31/1000","v":1579.8397101154121},{"$f":"+'O_BalanceSheet (Tax)'!T31/1000","v":1672.6324864256928},{"$f":"+'O_BalanceSheet (Tax)'!U31/1000","v":1768.2432134288838},{"$f":"+'O_BalanceSheet (Tax)'!V31/1000","v":1866.7514320981129},{"$f":"+'O_BalanceSheet (Tax)'!W31/1000","v":1968.2386436260645},{"$f":"+'O_BalanceSheet (Tax)'!X31/1000","v":2072.7883431324371},{"$f":"+'O_BalanceSheet (Tax)'!Y31/1000","v":2180.4860530907376},{"$f":"+'O_BalanceSheet (Tax)'!Z31/1000","v":2291.4193564040074},{"$f":"+'O_BalanceSheet (Tax)'!AA31/1000","v":2405.6779290541199},{"$f":"+'O_BalanceSheet (Tax)'!AB31/1000","v":2523.3535722440502},{"$f":"+'O_BalanceSheet (Tax)'!AC31/1000","v":2644.5402439469858},{"$f":"+'O_BalanceSheet (Tax)'!AD31/1000","v":2769.3340897703347},{"$f":"+'O_BalanceSheet (Tax)'!AE31/1000","v":2897.8334730365068},{"$f":"+'O_BalanceSheet (Tax)'!AF31/1000","v":3030.1390039758862}]
[]
[]
[{"$f":"+O_Operating_Costs!B27","v":"Debt Interest"},{"$f":"+O_Operating_Costs!C27","v":1949.5548337699022},{"$f":"+O_Operating_Costs!D27","v":3355.1436416159695},{"$f":"+O_Operating_Costs!E27","v":2591.4563417954628},{"$f":"+O_Operating_Costs!F27","v":1796.6552430720205},{"$f":"+O_Operating_Costs!G27","v":969.47272127224005},{"$f":"+O_Operating_Costs!H27","v":170.18288340584752},{"$f":"+O_Operating_Costs!I27","v":0},{"$f":"+O_Operating_Costs!J27","v":0},{"$f":"+O_Operating_Costs!K27","v":0},{"$f":"+O_Operating_Costs!L27","v":0},{"$f":"+O_Operating_Costs!M27","v":0},{"$f":"+O_Operating_Costs!N27","v":0},{"$f":"+O_Operating_Costs!O27","v":0},{"$f":"+O_Operating_Costs!P27","v":0},{"$f":"+O_Operating_Costs!Q27","v":0},{"$f":"+O_Operating_Costs!R27","v":0},{"$f":"+O_Operating_Costs!S27","v":0},{"$f":"+O_Operating_Costs!T27","v":0},{"$f":"+O_Operating_Costs!U27","v":0},{"$f":"+O_Operating_Costs!V27","v":0},{"$f":"+O_Operating_Costs!W27","v":0},{"$f":"+O_Operating_Costs!X27","v":0},{"$f":"+O_Operating_Costs!Y27","v":0},{"$f":"+O_Operating_Costs!Z27","v":0},{"$f":"+O_Operating_Costs!AA27","v":0},{"$f":"+O_Operating_Costs!AB27","v":0},{"$f":"+O_Operating_Costs!AC27","v":0},{"$f":"+O_Operating_Costs!AD27","v":0},{"$f":"+O_Operating_Costs!AE27","v":0},{"$f":"+O_Operating_Costs!AF27","v":0},{"$f":"+O_Operating_Costs!AG27","v":0}]
[{"$f":"+O_Operating_Costs!B25","v":""},{"$f":"+O_Operating_Costs!C25","v":0},{"$f":"+O_Operating_Costs!D25","v":0},{"$f":"+O_Operating_Costs!E25","v":0},{"$f":"+O_Operating_Costs!F25","v":0},{"$f":"+O_Operating_Costs!G25","v":0},{"$f":"+O_Operating_Costs!H25","v":0},{"$f":"+O_Operating_Costs!I25","v":0},{"$f":"+O_Operating_Costs!J25","v":0},{"$f":"+O_Operating_Costs!K25","v":0},{"$f":"+O_Operating_Costs!L25","v":0},{"$f":"+O_Operating_Costs!M25","v":0},{"$f":"+O_Operating_Costs!N25","v":0},{"$f":"+O_Operating_Costs!O25","v":0},{"$f":"+O_Operating_Costs!P25","v":0},{"$f":"+O_Operating_Costs!Q25","v":0},{"$f":"+O_Operating_Costs!R25","v":0},{"$f":"+O_Operating_Costs!S25","v":0},{"$f":"+O_Operating_Costs!T25","v":0},{"$f":"+O_Operating_Costs!U25","v":0},{"$f":"+O_Operating_Costs!V25","v":0},{"$f":"+O_Operating_Costs!W25","v":0},{"$f":"+O_Operating_Costs!X25","v":0},{"$f":"+O_Operating_Costs!Y25","v":0},{"$f":"+O_Operating_Costs!Z25","v":0},{"$f":"+O_Operating_Costs!AA25","v":0},{"$f":"+O_Operating_Costs!AB25","v":0},{"$f":"+O_Operating_Costs!AC25","v":0},{"$f":"+O_Operating_Costs!AD25","v":0},{"$f":"+O_Operating_Costs!AE25","v":0},{"$f":"+O_Operating_Costs!AF25","v":0},{"$f":"+O_Operating_Costs!AG25","v":0}]
[{"$f":"+O_Operating_Costs!B23","v":""},{"$f":"+O_Operating_Costs!C23","v":0},{"$f":"+O_Operating_Costs!D23","v":0},{"$f":"+O_Operating_Costs!E23","v":0},{"$f":"+O_Operating_Costs!F23","v":0},{"$f":"+O_Operating_Costs!G23","v":0},{"$f":"+O_Operating_Costs!H23","v":0},{"$f":"+O_Operating_Costs!I23","v":0},{"$f":"+O_Operating_Costs!J23","v":0},{"$f":"+O_Operating_Costs!K23","v":0},{"$f":"+O_Operating_Costs!L23","v":0},{"$f":"+O_Operating_Costs!M23","v":0},{"$f":"+O_Operating_Costs!N23","v":0},{"$f":"+O_Operating_Costs!O23","v":0},{"$f":"+O_Operating_Costs!P23","v":0},{"$f":"+O_Operating_Costs!Q23","v":0},{"$f":"+O_Operating_Costs!R23","v":0},{"$f":"+O_Operating_Costs!S23","v":0},{"$f":"+O_Operating_Costs!T23","v":0},{"$f":"+O_Operating_Costs!U23","v":0},{"$f":"+O_Operating_Costs!V23","v":0},{"$f":"+O_Operating_Costs!W23","v":0},{"$f":"+O_Operating_Costs!X23","v":0},{"$f":"+O_Operating_Costs!Y23","v":0},{"$f":"+O_Operating_Costs!Z23","v":0},{"$f":"+O_Operating_Costs!AA23","v":0},{"$f":"+O_Operating_Costs!AB23","v":0},{"$f":"+O_Operating_Costs!AC23","v":0},{"$f":"+O_Operating_Costs!AD23","v":0},{"$f":"+O_Operating_Costs!AE23","v":0},{"$f":"+O_Operating_Costs!AF23","v":0},{"$f":"+O_Operating_Costs!AG23","v":0}]
["Principal",{"$f":"-'Funding Schedule'!B71","v":9125.665197813898},{"$f":"-'Funding Schedule'!C71","v":18807.165100785998},{"$f":"-'Funding Schedule'!D71","v":19573.398024939241},{"$f":"-'Funding Schedule'!E71","v":20370.848460658432},{"$f":"-'Funding Schedule'!F71","v":21200.788257530876},{"$f":"-'Funding Schedule'!G71","v":10922.134958271577},{"$f":"-'Funding Schedule'!H71","v":0},{"$f":"-'Funding Schedule'!I71","v":0},{"$f":"-'Funding Schedule'!J71","v":0},{"$f":"-'Funding Schedule'!K71","v":0},{"$f":"-'Funding Schedule'!L71","v":0},{"$f":"-'Funding Schedule'!M71","v":0},{"$f":"-'Funding Schedule'!N71","v":0},{"$f":"-'Funding Schedule'!O71","v":0},{"$f":"-'Funding Schedule'!P71","v":0},{"$f":"-'Funding Schedule'!Q71","v":0},{"$f":"-'Funding Schedule'!R71","v":0},{"$f":"-'Funding Schedule'!S71","v":0},{"$f":"-'Funding Schedule'!T71","v":0},{"$f":"-'Funding Schedule'!U71","v":0},{"$f":"-'Funding Schedule'!V71","v":0},{"$f":"-'Funding Schedule'!W71","v":0},{"$f":"-'Funding Schedule'!X71","v":0},{"$f":"-'Funding Schedule'!Y71","v":0},{"$f":"-'Funding Schedule'!Z71","v":0},{"$f":"-'Funding Schedule'!AA71","v":0},{"$f":"-'Funding Schedule'!AB71","v":0},{"$f":"-'Funding Schedule'!AC71","v":0},{"$f":"-'Funding Schedule'!AD71","v":0},{"$f":"-'Funding Schedule'!AE71","v":0},{"$f":"-'Funding Schedule'!AF71","v":0}]
[{"$f":"+O_Operating_Costs!B24","v":""},{"$f":"+O_Operating_Costs!C24","v":0},{"$f":"+O_Operating_Costs!D24","v":0},{"$f":"+O_Operating_Costs!E24","v":0},{"$f":"+O_Operating_Costs!F24","v":0},{"$f":"+O_Operating_Costs!G24","v":0},{"$f":"+O_Operating_Costs!H24","v":0},{"$f":"+O_Operating_Costs!I24","v":0},{"$f":"+O_Operating_Costs!J24","v":0},{"$f":"+O_Operating_Costs!K24","v":0},{"$f":"+O_Operating_Costs!L24","v":0},{"$f":"+O_Operating_Costs!M24","v":0},{"$f":"+O_Operating_Costs!N24","v":0},{"$f":"+O_Operating_Costs!O24","v":0},{"$f":"+O_Operating_Costs!P24","v":0},{"$f":"+O_Operating_Costs!Q24","v":0},{"$f":"+O_Operating_Costs!R24","v":0},{"$f":"+O_Operating_Costs!S24","v":0},{"$f":"+O_Operating_Costs!T24","v":0},{"$f":"+O_Operating_Costs!U24","v":0},{"$f":"+O_Operating_Costs!V24","v":0},{"$f":"+O_Operating_Costs!W24","v":0},{"$f":"+O_Operating_Costs!X24","v":0},{"$f":"+O_Operating_Costs!Y24","v":0},{"$f":"+O_Operating_Costs!Z24","v":0},{"$f":"+O_Operating_Costs!AA24","v":0},{"$f":"+O_Operating_Costs!AB24","v":0},{"$f":"+O_Operating_Costs!AC24","v":0},{"$f":"+O_Operating_Costs!AD24","v":0},{"$f":"+O_Operating_Costs!AE24","v":0},{"$f":"+O_Operating_Costs!AF24","v":0},{"$f":"+O_Operating_Costs!AG24","v":0}]
[]
[{"$f":"+A296","v":"Debt Interest"},{"$f":"VLOOKUP(A302,Table_FixedCosts,$AJ$3+1)/1000","v":0}]
[{"$f":"+A297","v":""},{"$f":"VLOOKUP(A303,Table_FixedCosts,$AJ$3+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+A298","v":""},{"$f":"VLOOKUP(A304,Table_FixedCosts,$AJ$3+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+A299","v":"Principal"},{"$f":"VLOOKUP(A305,Table_FixedCosts,$AJ$3+1)/1000","v":0}]
[{"$f":"+A300","v":""},{"$f":"VLOOKUP(A306,Table_FixedCosts,$AJ$3+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+O_Operating_Costs!B18","v":""},{"$f":"+O_Operating_Costs!C18","v":0},{"$f":"+O_Operating_Costs!D18","v":0},{"$f":"+O_Operating_Costs!E18","v":0},{"$f":"+O_Operating_Costs!F18","v":0},{"$f":"+O_Operating_Costs!G18","v":0},{"$f":"+O_Operating_Costs!H18","v":0},{"$f":"+O_Operating_Costs!I18","v":0},{"$f":"+O_Operating_Costs!J18","v":0},{"$f":"+O_Operating_Costs!K18","v":0},{"$f":"+O_Operating_Costs!L18","v":0},{"$f":"+O_Operating_Costs!M18","v":0},{"$f":"+O_Operating_Costs!N18","v":0},{"$f":"+O_Operating_Costs!O18","v":0},{"$f":"+O_Operating_Costs!P18","v":0},{"$f":"+O_Operating_Costs!Q18","v":0},{"$f":"+O_Operating_Costs!R18","v":0},{"$f":"+O_Operating_Costs!S18","v":0},{"$f":"+O_Operating_Costs!T18","v":0},{"$f":"+O_Operating_Costs!U18","v":0},{"$f":"+O_Operating_Costs!V18","v":0},{"$f":"+O_Operating_Costs!W18","v":0},{"$f":"+O_Operating_Costs!X18","v":0},{"$f":"+O_Operating_Costs!Y18","v":0},{"$f":"+O_Operating_Costs!Z18","v":0},{"$f":"+O_Operating_Costs!AA18","v":0},{"$f":"+O_Operating_Costs!AB18","v":0},{"$f":"+O_Operating_Costs!AC18","v":0},{"$f":"+O_Operating_Costs!AD18","v":0},{"$f":"+O_Operating_Costs!AE18","v":0},{"$f":"+O_Operating_Costs!AF18","v":0},{"$f":"+O_Operating_Costs!AG18","v":0}]
[{"$f":"+O_Operating_Costs!B19","v":""},{"$f":"+O_Operating_Costs!C19","v":0},{"$f":"+O_Operating_Costs!D19","v":0},{"$f":"+O_Operating_Costs!E19","v":0},{"$f":"+O_Operating_Costs!F19","v":0},{"$f":"+O_Operating_Costs!G19","v":0},{"$f":"+O_Operating_Costs!H19","v":0},{"$f":"+O_Operating_Costs!I19","v":0},{"$f":"+O_Operating_Costs!J19","v":0},{"$f":"+O_Operating_Costs!K19","v":0},{"$f":"+O_Operating_Costs!L19","v":0},{"$f":"+O_Operating_Costs!M19","v":0},{"$f":"+O_Operating_Costs!N19","v":0},{"$f":"+O_Operating_Costs!O19","v":0},{"$f":"+O_Operating_Costs!P19","v":0},{"$f":"+O_Operating_Costs!Q19","v":0},{"$f":"+O_Operating_Costs!R19","v":0},{"$f":"+O_Operating_Costs!S19","v":0},{"$f":"+O_Operating_Costs!T19","v":0},{"$f":"+O_Operating_Costs!U19","v":0},{"$f":"+O_Operating_Costs!V19","v":0},{"$f":"+O_Operating_Costs!W19","v":0},{"$f":"+O_Operating_Costs!X19","v":0},{"$f":"+O_Operating_Costs!Y19","v":0},{"$f":"+O_Operating_Costs!Z19","v":0},{"$f":"+O_Operating_Costs!AA19","v":0},{"$f":"+O_Operating_Costs!AB19","v":0},{"$f":"+O_Operating_Costs!AC19","v":0},{"$f":"+O_Operating_Costs!AD19","v":0},{"$f":"+O_Operating_Costs!AE19","v":0},{"$f":"+O_Operating_Costs!AF19","v":0},{"$f":"+O_Operating_Costs!AG19","v":0}]
[{"$f":"+O_Operating_Costs!B20","v":""},{"$f":"+O_Operating_Costs!C20","v":0},{"$f":"+O_Operating_Costs!D20","v":0},{"$f":"+O_Operating_Costs!E20","v":0},{"$f":"+O_Operating_Costs!F20","v":0},{"$f":"+O_Operating_Costs!G20","v":0},{"$f":"+O_Operating_Costs!H20","v":0},{"$f":"+O_Operating_Costs!I20","v":0},{"$f":"+O_Operating_Costs!J20","v":0},{"$f":"+O_Operating_Costs!K20","v":0},{"$f":"+O_Operating_Costs!L20","v":0},{"$f":"+O_Operating_Costs!M20","v":0},{"$f":"+O_Operating_Costs!N20","v":0},{"$f":"+O_Operating_Costs!O20","v":0},{"$f":"+O_Operating_Costs!P20","v":0},{"$f":"+O_Operating_Costs!Q20","v":0},{"$f":"+O_Operating_Costs!R20","v":0},{"$f":"+O_Operating_Costs!S20","v":0},{"$f":"+O_Operating_Costs!T20","v":0},{"$f":"+O_Operating_Costs!U20","v":0},{"$f":"+O_Operating_Costs!V20","v":0},{"$f":"+O_Operating_Costs!W20","v":0},{"$f":"+O_Operating_Costs!X20","v":0},{"$f":"+O_Operating_Costs!Y20","v":0},{"$f":"+O_Operating_Costs!Z20","v":0},{"$f":"+O_Operating_Costs!AA20","v":0},{"$f":"+O_Operating_Costs!AB20","v":0},{"$f":"+O_Operating_Costs!AC20","v":0},{"$f":"+O_Operating_Costs!AD20","v":0},{"$f":"+O_Operating_Costs!AE20","v":0},{"$f":"+O_Operating_Costs!AF20","v":0},{"$f":"+O_Operating_Costs!AG20","v":0}]
[{"$f":"+O_Operating_Costs!B17","v":""},{"$f":"+O_Operating_Costs!C17","v":0},{"$f":"+O_Operating_Costs!D17","v":0},{"$f":"+O_Operating_Costs!E17","v":0},{"$f":"+O_Operating_Costs!F17","v":0},{"$f":"+O_Operating_Costs!G17","v":0},{"$f":"+O_Operating_Costs!H17","v":0},{"$f":"+O_Operating_Costs!I17","v":0},{"$f":"+O_Operating_Costs!J17","v":0},{"$f":"+O_Operating_Costs!K17","v":0},{"$f":"+O_Operating_Costs!L17","v":0},{"$f":"+O_Operating_Costs!M17","v":0},{"$f":"+O_Operating_Costs!N17","v":0},{"$f":"+O_Operating_Costs!O17","v":0},{"$f":"+O_Operating_Costs!P17","v":0},{"$f":"+O_Operating_Costs!Q17","v":0},{"$f":"+O_Operating_Costs!R17","v":0},{"$f":"+O_Operating_Costs!S17","v":0},{"$f":"+O_Operating_Costs!T17","v":0},{"$f":"+O_Operating_Costs!U17","v":0},{"$f":"+O_Operating_Costs!V17","v":0},{"$f":"+O_Operating_Costs!W17","v":0},{"$f":"+O_Operating_Costs!X17","v":0},{"$f":"+O_Operating_Costs!Y17","v":0},{"$f":"+O_Operating_Costs!Z17","v":0},{"$f":"+O_Operating_Costs!AA17","v":0},{"$f":"+O_Operating_Costs!AB17","v":0},{"$f":"+O_Operating_Costs!AC17","v":0},{"$f":"+O_Operating_Costs!AD17","v":0},{"$f":"+O_Operating_Costs!AE17","v":0},{"$f":"+O_Operating_Costs!AF17","v":0},{"$f":"+O_Operating_Costs!AG17","v":0}]
[{"$f":"+O_Operating_Costs!B15","v":"Franchise Fees"},{"$f":"+O_Operating_Costs!C15","v":0},{"$f":"+O_Operating_Costs!D15","v":0},{"$f":"+O_Operating_Costs!E15","v":0},{"$f":"+O_Operating_Costs!F15","v":0},{"$f":"+O_Operating_Costs!G15","v":0},{"$f":"+O_Operating_Costs!H15","v":0},{"$f":"+O_Operating_Costs!I15","v":0},{"$f":"+O_Operating_Costs!J15","v":0},{"$f":"+O_Operating_Costs!K15","v":0},{"$f":"+O_Operating_Costs!L15","v":0},{"$f":"+O_Operating_Costs!M15","v":0},{"$f":"+O_Operating_Costs!N15","v":0},{"$f":"+O_Operating_Costs!O15","v":0},{"$f":"+O_Operating_Costs!P15","v":0},{"$f":"+O_Operating_Costs!Q15","v":0},{"$f":"+O_Operating_Costs!R15","v":0},{"$f":"+O_Operating_Costs!S15","v":0},{"$f":"+O_Operating_Costs!T15","v":0},{"$f":"+O_Operating_Costs!U15","v":0},{"$f":"+O_Operating_Costs!V15","v":0},{"$f":"+O_Operating_Costs!W15","v":0},{"$f":"+O_Operating_Costs!X15","v":0},{"$f":"+O_Operating_Costs!Y15","v":0},{"$f":"+O_Operating_Costs!Z15","v":0},{"$f":"+O_Operating_Costs!AA15","v":0},{"$f":"+O_Operating_Costs!AB15","v":0},{"$f":"+O_Operating_Costs!AC15","v":0},{"$f":"+O_Operating_Costs!AD15","v":0},{"$f":"+O_Operating_Costs!AE15","v":0},{"$f":"+O_Operating_Costs!AF15","v":0},{"$f":"+O_Operating_Costs!AG15","v":0}]
[{"$f":"+O_Operating_Costs!B14","v":"Major Expenses"},{"$f":"+O_Operating_Costs!C14","v":0},{"$f":"+O_Operating_Costs!D14","v":0},{"$f":"+O_Operating_Costs!E14","v":0},{"$f":"+O_Operating_Costs!F14","v":0},{"$f":"+O_Operating_Costs!G14","v":0},{"$f":"+O_Operating_Costs!H14","v":0},{"$f":"+O_Operating_Costs!I14","v":0},{"$f":"+O_Operating_Costs!J14","v":0},{"$f":"+O_Operating_Costs!K14","v":0},{"$f":"+O_Operating_Costs!L14","v":0},{"$f":"+O_Operating_Costs!M14","v":0},{"$f":"+O_Operating_Costs!N14","v":0},{"$f":"+O_Operating_Costs!O14","v":0},{"$f":"+O_Operating_Costs!P14","v":0},{"$f":"+O_Operating_Costs!Q14","v":0},{"$f":"+O_Operating_Costs!R14","v":0},{"$f":"+O_Operating_Costs!S14","v":0},{"$f":"+O_Operating_Costs!T14","v":0},{"$f":"+O_Operating_Costs!U14","v":0},{"$f":"+O_Operating_Costs!V14","v":0},{"$f":"+O_Operating_Costs!W14","v":0},{"$f":"+O_Operating_Costs!X14","v":0},{"$f":"+O_Operating_Costs!Y14","v":0},{"$f":"+O_Operating_Costs!Z14","v":0},{"$f":"+O_Operating_Costs!AA14","v":0},{"$f":"+O_Operating_Costs!AB14","v":0},{"$f":"+O_Operating_Costs!AC14","v":0},{"$f":"+O_Operating_Costs!AD14","v":0},{"$f":"+O_Operating_Costs!AE14","v":0},{"$f":"+O_Operating_Costs!AF14","v":0},{"$f":"+O_Operating_Costs!AG14","v":0}]
[{"$f":"+O_Operating_Costs!B12","v":"Purchased Fuels"},{"$f":"+O_Operating_Costs!C12","v":-58940},{"$f":"+O_Operating_Costs!D12","v":-60765.84},{"$f":"+O_Operating_Costs!E12","v":-62645.570239999986},{"$f":"+O_Operating_Costs!F12","v":-64580.657168640013},{"$f":"+O_Operating_Costs!G12","v":-66572.601082711029},{"$f":"+O_Operating_Costs!H12","v":-68622.936587928649},{"$f":"+O_Operating_Costs!I12","v":-70733.233045983667},{"$f":"+O_Operating_Costs!J12","v":-72905.09500616428},{"$f":"+O_Operating_Costs!K12","v":-75140.162619732393},{"$f":"+O_Operating_Costs!L12","v":-77440.112035122787},{"$f":"+O_Operating_Costs!M12","v":-79806.655771910475},{"$f":"+O_Operating_Costs!N12","v":-82241.543071363441},{"$f":"+O_Operating_Costs!O12","v":-84746.560221263266},{"$f":"+O_Operating_Costs!P12","v":-87323.530852532727},{"$f":"+O_Operating_Costs!Q12","v":-89974.316205060022},{"$f":"+O_Operating_Costs!R12","v":-92700.815359951754},{"$f":"+O_Operating_Costs!S12","v":-95504.965435279999},{"$f":"+O_Operating_Costs!T12","v":-98388.741742214799},{"$f":"+O_Operating_Costs!U12","v":-101354.15789824992},{"$f":"+O_Operating_Costs!V12","v":-104403.26589403488},{"$f":"+O_Operating_Costs!W12","v":-107538.15611012603},{"$f":"+O_Operating_Costs!X12","v":-110760.95727975265},{"$f":"+O_Operating_Costs!Y12","v":-114073.83639347233},{"$f":"+O_Operating_Costs!Z12","v":-117478.99854135187},{"$f":"+O_Operating_Costs!AA12","v":-120978.68668806364},{"$f":"+O_Operating_Costs!AB12","v":-124575.18137602601},{"$f":"+O_Operating_Costs!AC12","v":-128270.80035144265},{"$f":"+O_Operating_Costs!AD12","v":-132067.89810780951},{"$f":"+O_Operating_Costs!AE12","v":-135968.86534115416},{"$f":"+O_Operating_Costs!AF12","v":-139976.12831095775},{"$f":"+O_Operating_Costs!AG12","v":-144092.14810037514}]
["Non-Fuel Purchases",{"$f":"+O_Operating_Costs!C13","v":0},{"$f":"+O_Operating_Costs!D13","v":0},{"$f":"+O_Operating_Costs!E13","v":0},{"$f":"+O_Operating_Costs!F13","v":0},{"$f":"+O_Operating_Costs!G13","v":0},{"$f":"+O_Operating_Costs!H13","v":0},{"$f":"+O_Operating_Costs!I13","v":0},{"$f":"+O_Operating_Costs!J13","v":0},{"$f":"+O_Operating_Costs!K13","v":0},{"$f":"+O_Operating_Costs!L13","v":0},{"$f":"+O_Operating_Costs!M13","v":0},{"$f":"+O_Operating_Costs!N13","v":0},{"$f":"+O_Operating_Costs!O13","v":0},{"$f":"+O_Operating_Costs!P13","v":0},{"$f":"+O_Operating_Costs!Q13","v":0},{"$f":"+O_Operating_Costs!R13","v":0},{"$f":"+O_Operating_Costs!S13","v":0},{"$f":"+O_Operating_Costs!T13","v":0},{"$f":"+O_Operating_Costs!U13","v":0},{"$f":"+O_Operating_Costs!V13","v":0},{"$f":"+O_Operating_Costs!W13","v":0},{"$f":"+O_Operating_Costs!X13","v":0},{"$f":"+O_Operating_Costs!Y13","v":0},{"$f":"+O_Operating_Costs!Z13","v":0},{"$f":"+O_Operating_Costs!AA13","v":0},{"$f":"+O_Operating_Costs!AB13","v":0},{"$f":"+O_Operating_Costs!AC13","v":0},{"$f":"+O_Operating_Costs!AD13","v":0},{"$f":"+O_Operating_Costs!AE13","v":0},{"$f":"+O_Operating_Costs!AF13","v":0},{"$f":"+O_Operating_Costs!AG13","v":0}]
[{"$f":"+O_Operating_Costs!B16","v":""},{"$f":"+O_Operating_Costs!C16","v":0},{"$f":"+O_Operating_Costs!D16","v":0},{"$f":"+O_Operating_Costs!E16","v":0},{"$f":"+O_Operating_Costs!F16","v":0},{"$f":"+O_Operating_Costs!G16","v":0},{"$f":"+O_Operating_Costs!H16","v":0},{"$f":"+O_Operating_Costs!I16","v":0},{"$f":"+O_Operating_Costs!J16","v":0},{"$f":"+O_Operating_Costs!K16","v":0},{"$f":"+O_Operating_Costs!L16","v":0},{"$f":"+O_Operating_Costs!M16","v":0},{"$f":"+O_Operating_Costs!N16","v":0},{"$f":"+O_Operating_Costs!O16","v":0},{"$f":"+O_Operating_Costs!P16","v":0},{"$f":"+O_Operating_Costs!Q16","v":0},{"$f":"+O_Operating_Costs!R16","v":0},{"$f":"+O_Operating_Costs!S16","v":0},{"$f":"+O_Operating_Costs!T16","v":0},{"$f":"+O_Operating_Costs!U16","v":0},{"$f":"+O_Operating_Costs!V16","v":0},{"$f":"+O_Operating_Costs!W16","v":0},{"$f":"+O_Operating_Costs!X16","v":0},{"$f":"+O_Operating_Costs!Y16","v":0},{"$f":"+O_Operating_Costs!Z16","v":0},{"$f":"+O_Operating_Costs!AA16","v":0},{"$f":"+O_Operating_Costs!AB16","v":0},{"$f":"+O_Operating_Costs!AC16","v":0},{"$f":"+O_Operating_Costs!AD16","v":0},{"$f":"+O_Operating_Costs!AE16","v":0},{"$f":"+O_Operating_Costs!AF16","v":0},{"$f":"+O_Operating_Costs!AG16","v":0}]
[]
["YEAR ",{"$f":"AJ3","v":10}]
[{"$f":"+A307","v":""},{"$f":"VLOOKUP(A318,Table_VariableCosts,$B$317+1,FALSE)/1000","v":0}]
["",0]
["",0]
["",0]
["Franchise Fees",0]
["Major Expenses",0]
[{"$f":"A313","v":"Purchased Fuels"},-77.44011203512278]
[{"$f":"A314","v":"Non-Fuel Purchases"},{"$error":"#N/A"}]
[{"$f":"+A315","v":""},0]
[]
["Net Profit After Taxes (Tax)",{"$f":"+'O_IncomeStatement (Tax)'!C$21/1000","v":50.690445166230099},{"$f":"+'O_IncomeStatement (Tax)'!D21/1000","v":51.967596358384029},{"$f":"+'O_IncomeStatement (Tax)'!E21/1000","v":54.464050198204525},{"$f":"+'O_IncomeStatement (Tax)'!F21/1000","v":57.043006505667996},{"$f":"+'O_IncomeStatement (Tax)'!G21/1000","v":59.707126065201493},{"$f":"+'O_IncomeStatement (Tax)'!H21/1000","v":62.397559346287096},{"$f":"+'O_IncomeStatement (Tax)'!I21/1000","v":64.5145484400756},{"$f":"+'O_IncomeStatement (Tax)'!J21/1000","v":66.518505915896696},{"$f":"+'O_IncomeStatement (Tax)'!K21/1000","v":68.581135624027581},{"$f":"+'O_IncomeStatement (Tax)'!L21/1000","v":70.703991310533951},{"$f":"+'O_IncomeStatement (Tax)'!M21/1000","v":72.888659787757746},{"$f":"+'O_IncomeStatement (Tax)'!N21/1000","v":75.136761195638584},{"$f":"+'O_IncomeStatement (Tax)'!O21/1000","v":77.449949234893836},{"$f":"+'O_IncomeStatement (Tax)'!P21/1000","v":79.829911369531331},{"$f":"+'O_IncomeStatement (Tax)'!Q21/1000","v":82.278368996017576},{"$f":"+'O_IncomeStatement (Tax)'!R21/1000","v":84.797077576265167},{"$f":"+'O_IncomeStatement (Tax)'!S21/1000","v":87.387826731433876},{"$f":"+'O_IncomeStatement (Tax)'!T21/1000","v":90.052440293364825},{"$f":"+'O_IncomeStatement (Tax)'!U21/1000","v":92.792776310280999},{"$f":"+'O_IncomeStatement (Tax)'!V21/1000","v":95.610727003190803},{"$f":"+'O_IncomeStatement (Tax)'!W21/1000","v":98.508218669229151},{"$f":"+'O_IncomeStatement (Tax)'!X21/1000","v":101.48721152795157},{"$f":"+'O_IncomeStatement (Tax)'!Y21/1000","v":104.54969950637262},{"$f":"+'O_IncomeStatement (Tax)'!Z21/1000","v":107.69770995830048},{"$f":"+'O_IncomeStatement (Tax)'!AA21/1000","v":110.93330331326985},{"$f":"+'O_IncomeStatement (Tax)'!AB21/1000","v":114.2585726501128},{"$f":"+'O_IncomeStatement (Tax)'!AC21/1000","v":117.67564318992977},{"$f":"+'O_IncomeStatement (Tax)'!AD21/1000","v":121.18667170293578},{"$f":"+'O_IncomeStatement (Tax)'!AE21/1000","v":124.79384582334885},{"$f":"+'O_IncomeStatement (Tax)'!AF21/1000","v":128.49938326617169},{"$f":"+'O_IncomeStatement (Tax)'!AG21/1000","v":132.30553093937985}]
["Net Profit After Taxes (SH)",{"$f":"+'O_IncomeStatement (Tax)'!C$21/1000","v":50.690445166230099},{"$f":"+'O_IncomeStatement (Tax)'!D$21/1000","v":51.967596358384029},{"$f":"+'O_IncomeStatement (Tax)'!E$21/1000","v":54.464050198204525},{"$f":"+'O_IncomeStatement (Tax)'!F$21/1000","v":57.043006505667996},{"$f":"+'O_IncomeStatement (Tax)'!G$21/1000","v":59.707126065201493},{"$f":"+'O_IncomeStatement (Tax)'!H$21/1000","v":62.397559346287096},{"$f":"+'O_IncomeStatement (Tax)'!I$21/1000","v":64.5145484400756},{"$f":"+'O_IncomeStatement (Tax)'!J$21/1000","v":66.518505915896696},{"$f":"+'O_IncomeStatement (Tax)'!K$21/1000","v":68.581135624027581},{"$f":"+'O_IncomeStatement (Tax)'!L$21/1000","v":70.703991310533951},{"$f":"+'O_IncomeStatement (Tax)'!M$21/1000","v":72.888659787757746},{"$f":"+'O_IncomeStatement (Tax)'!N$21/1000","v":75.136761195638584},{"$f":"+'O_IncomeStatement (Tax)'!O$21/1000","v":77.449949234893836},{"$f":"+'O_IncomeStatement (Tax)'!P$21/1000","v":79.829911369531331},{"$f":"+'O_IncomeStatement (Tax)'!Q$21/1000","v":82.278368996017576},{"$f":"+'O_IncomeStatement (Tax)'!R$21/1000","v":84.797077576265167},{"$f":"+'O_IncomeStatement (Tax)'!S$21/1000","v":87.387826731433876},{"$f":"+'O_IncomeStatement (Tax)'!T$21/1000","v":90.052440293364825},{"$f":"+'O_IncomeStatement (Tax)'!U$21/1000","v":92.792776310280999},{"$f":"+'O_IncomeStatement (Tax)'!V$21/1000","v":95.610727003190803},{"$f":"+'O_IncomeStatement (Tax)'!W$21/1000","v":98.508218669229151},{"$f":"+'O_IncomeStatement (Tax)'!X$21/1000","v":101.48721152795157},{"$f":"+'O_IncomeStatement (Tax)'!Y$21/1000","v":104.54969950637262},{"$f":"+'O_IncomeStatement (Tax)'!Z$21/1000","v":107.69770995830048},{"$f":"+'O_IncomeStatement (Tax)'!AA$21/1000","v":110.93330331326985},{"$f":"+'O_IncomeStatement (Tax)'!AB$21/1000","v":114.2585726501128},{"$f":"+'O_IncomeStatement (Tax)'!AC$21/1000","v":117.67564318992977},{"$f":"+'O_IncomeStatement (Tax)'!AD$21/1000","v":121.18667170293578},{"$f":"+'O_IncomeStatement (Tax)'!AE$21/1000","v":124.79384582334885},{"$f":"+'O_IncomeStatement (Tax)'!AF$21/1000","v":128.49938326617169},{"$f":"+'O_IncomeStatement (Tax)'!AG$21/1000","v":132.30553093937985}]
["Retained Earnings (Tax)",{"$f":"+'O_IncomeStatement (Tax)'!C23/1000","v":50.690445166230099},{"$f":"+'O_IncomeStatement (Tax)'!D23/1000","v":51.967596358384029},{"$f":"+'O_IncomeStatement (Tax)'!E23/1000","v":54.464050198204525},{"$f":"+'O_IncomeStatement (Tax)'!F23/1000","v":57.043006505667996},{"$f":"+'O_IncomeStatement (Tax)'!G23/1000","v":59.707126065201493},{"$f":"+'O_IncomeStatement (Tax)'!H23/1000","v":62.397559346287096},{"$f":"+'O_IncomeStatement (Tax)'!I23/1000","v":64.5145484400756},{"$f":"+'O_IncomeStatement (Tax)'!J23/1000","v":66.518505915896696},{"$f":"+'O_IncomeStatement (Tax)'!K23/1000","v":68.581135624027581},{"$f":"+'O_IncomeStatement (Tax)'!L23/1000","v":70.703991310533951},{"$f":"+'O_IncomeStatement (Tax)'!M23/1000","v":72.888659787757746},{"$f":"+'O_IncomeStatement (Tax)'!N23/1000","v":75.136761195638584},{"$f":"+'O_IncomeStatement (Tax)'!O23/1000","v":77.449949234893836},{"$f":"+'O_IncomeStatement (Tax)'!P23/1000","v":79.829911369531331},{"$f":"+'O_IncomeStatement (Tax)'!Q23/1000","v":82.278368996017576},{"$f":"+'O_IncomeStatement (Tax)'!R23/1000","v":84.797077576265167},{"$f":"+'O_IncomeStatement (Tax)'!S23/1000","v":87.387826731433876},{"$f":"+'O_IncomeStatement (Tax)'!T23/1000","v":90.052440293364825},{"$f":"+'O_IncomeStatement (Tax)'!U23/1000","v":92.792776310280999},{"$f":"+'O_IncomeStatement (Tax)'!V23/1000","v":95.610727003190803},{"$f":"+'O_IncomeStatement (Tax)'!W23/1000","v":98.508218669229151},{"$f":"+'O_IncomeStatement (Tax)'!X23/1000","v":101.48721152795157},{"$f":"+'O_IncomeStatement (Tax)'!Y23/1000","v":104.54969950637262},{"$f":"+'O_IncomeStatement (Tax)'!Z23/1000","v":107.69770995830048},{"$f":"+'O_IncomeStatement (Tax)'!AA23/1000","v":110.93330331326985},{"$f":"+'O_IncomeStatement (Tax)'!AB23/1000","v":114.2585726501128},{"$f":"+'O_IncomeStatement (Tax)'!AC23/1000","v":117.67564318992977},{"$f":"+'O_IncomeStatement (Tax)'!AD23/1000","v":121.18667170293578},{"$f":"+'O_IncomeStatement (Tax)'!AE23/1000","v":124.79384582334885},{"$f":"+'O_IncomeStatement (Tax)'!AF23/1000","v":128.49938326617169},{"$f":"+'O_IncomeStatement (Tax)'!AG23/1000","v":132.30553093937985}]
[]
[]
[]
["Gross Income (Profit)",{"$f":"VLOOKUP(A334,Table_IncomeStatement,$AJ$3+1)/1000","v":70.703991310533951}]
["EBITDA",{"$f":"VLOOKUP(A335,Table_IncomeStatement,$AJ$3+1)/1000","v":70.703991310533951}]
["Net Profit Before Taxes",{"$f":"VLOOKUP(A336,Table_IncomeStatement,$AJ$3+1)/1000","v":70.703991310533951}]
["Net Profit After Taxes",{"$f":"VLOOKUP(A337,Table_IncomeStatement,$AJ$3+1)/1000","v":70.703991310533951}]
[]
["EBITDA",{"$f":"+'O_IncomeStatement (SH)'!C12","v":53640},{"$f":"+'O_IncomeStatement (SH)'!D12","v":55322.74},{"$f":"+'O_IncomeStatement (SH)'!E12","v":57055.506539999988},{"$f":"+'O_IncomeStatement (SH)'!F12","v":58839.661748740014},{"$f":"+'O_IncomeStatement (SH)'!G12","v":60676.598786473733},{"$f":"+'O_IncomeStatement (SH)'!H12","v":62567.742229692944},{"$f":"+'O_IncomeStatement (SH)'!I12","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J12","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K12","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L12","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M12","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N12","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O12","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P12","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q12","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R12","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S12","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T12","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U12","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V12","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W12","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X12","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y12","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z12","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA12","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB12","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC12","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD12","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE12","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF12","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG12","v":132305.53093937985}]
["Gross Income (Profit)",{"$f":"+'O_IncomeStatement (SH)'!C10","v":53640},{"$f":"+'O_IncomeStatement (SH)'!D10","v":55322.74},{"$f":"+'O_IncomeStatement (SH)'!E10","v":57055.506539999988},{"$f":"+'O_IncomeStatement (SH)'!F10","v":58839.661748740014},{"$f":"+'O_IncomeStatement (SH)'!G10","v":60676.598786473733},{"$f":"+'O_IncomeStatement (SH)'!H10","v":62567.742229692944},{"$f":"+'O_IncomeStatement (SH)'!I10","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J10","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K10","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L10","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M10","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N10","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O10","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P10","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q10","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R10","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S10","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T10","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U10","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V10","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W10","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X10","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y10","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z10","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA10","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB10","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC10","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD10","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE10","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF10","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG10","v":132305.53093937985}]
["Net Profit After Taxes",{"$f":"+'O_IncomeStatement (SH)'!C20","v":50690.4451662301},{"$f":"+'O_IncomeStatement (SH)'!D20","v":51967.596358384028},{"$f":"+'O_IncomeStatement (SH)'!E20","v":54464.050198204524},{"$f":"+'O_IncomeStatement (SH)'!F20","v":57043.006505667996},{"$f":"+'O_IncomeStatement (SH)'!G20","v":59707.12606520149},{"$f":"+'O_IncomeStatement (SH)'!H20","v":62397.559346287097},{"$f":"+'O_IncomeStatement (SH)'!I20","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J20","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K20","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L20","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M20","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N20","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O20","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P20","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q20","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R20","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S20","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T20","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U20","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V20","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W20","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X20","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y20","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z20","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA20","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB20","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC20","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD20","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE20","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF20","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG20","v":132305.53093937985}]
["Net Profit Before Taxes",{"$f":"+'O_IncomeStatement (SH)'!C18","v":50690.4451662301},{"$f":"+'O_IncomeStatement (SH)'!D18","v":51967.596358384028},{"$f":"+'O_IncomeStatement (SH)'!E18","v":54464.050198204524},{"$f":"+'O_IncomeStatement (SH)'!F18","v":57043.006505667996},{"$f":"+'O_IncomeStatement (SH)'!G18","v":59707.12606520149},{"$f":"+'O_IncomeStatement (SH)'!H18","v":62397.559346287097},{"$f":"+'O_IncomeStatement (SH)'!I18","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J18","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K18","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L18","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M18","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N18","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O18","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P18","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q18","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R18","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S18","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T18","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U18","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V18","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W18","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X18","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y18","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z18","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA18","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB18","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC18","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD18","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE18","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF18","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG18","v":132305.53093937985}]
[]
[]
[]
[]
[]
["LABELS"]
["Environmental Credits"]
[{"$f":"A265","v":"State Production Incentive, Electricity"}]
[{"$f":"A266","v":"State Production Incentive, Thermal Savings"}]
["Production Tax Credits"]
[{"$f":"CONCATENATE(\"Federal PTC \",'Tax Credits'!C32)","v":"Federal PTC "}]
[{"$f":"CONCATENATE(\"State PTC \",'Tax Credits'!C41)","v":"State PTC Electricity"}]
[{"$f":"CONCATENATE(\"State PTC \",'Tax Credits'!C50)","v":"State PTC Thermal"}]
["Investment Tax Credits"]
["Federal ITC"]
["State ITC"]
["Local ITC"]
["Income"]
[{"$f":"A255","v":""}]
[{"$f":"A256","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
["Purchased Quantities"]
[{"$f":"IF(Purchases!D20=\"\",\"\",Purchases!D20)","v":"Diesel, Hospital HTG (savings)"}]
[{"$f":"IF(Purchases!D21=\"\",\"\",Purchases!D21)","v":"Electricity, Medical Offices HTG (savings)"}]
[{"$f":"IF(Purchases!D22=\"\",\"\",Purchases!D22)","v":"Heat Recovered from Industrial Facility"}]
[{"$f":"IF(Purchases!D23=\"\",\"\",Purchases!D23)","v":"Biomass Fuel"}]
[{"$f":"IF(Purchases!D24=\"\",\"\",Purchases!D24)","v":""}]
[{"$f":"IF(Purchases!D25=\"\",\"\",Purchases!D25)","v":""}]
[{"$f":"IF(Purchases!D26=\"\",\"\",Purchases!D26)","v":""}]
[{"$f":"IF(Purchases!D27=\"\",\"\",Purchases!D27)","v":""}]
[{"$f":"IF(Purchases!D28=\"\",\"\",Purchases!D28)","v":""}]
[{"$f":"IF(Purchases!D29=\"\",\"\",Purchases!D29)","v":""}]
["Expenses"]
["Capital Expenses"]
["Major Expenses"]
["O&M Expenses (Cost of Sales)"]
[{"$f":"'O&M'!D21","v":"Operating Expenses, Other"}]
["Operating Labor"]
["Insurance Expense"]
["Property Taxes"]
["Operation"]
["Plant Operating Factor"]
["Borrowed Funds"]
[{"$f":"IF(AND('Funding Plan'!C20=\"\",'Funding Plan'!C19=\"\"),\"Loan 1\",IF('Funding Plan'!C20=\"\",'Funding Plan'!C19,'Funding Plan'!C20))","v":"Low Interest Loan"}]
[{"$f":"IF(AND('Funding Plan'!D20=\"\",'Funding Plan'!D19=\"\"),\"Loan 2\",IF('Funding Plan'!D20=\"\",'Funding Plan'!D19,'Funding Plan'!D20))","v":"Loan 2"}]
[{"$f":"IF(AND('Funding Plan'!E20=\"\",'Funding Plan'!E19=\"\"),\"Loan 3\",IF('Funding Plan'!E20=\"\",'Funding Plan'!E19,'Funding Plan'!E20))","v":"Loan 3"}]
[{"$f":"CONCATENATE(\"Interest Rate, \",A392)","v":"Interest Rate, Low Interest Loan"}]
[{"$f":"CONCATENATE(\"Interest Rate, \",A393)","v":"Interest Rate, Loan 2"}]
[{"$f":"CONCATENATE(\"Interest Rate, \",A394)","v":"Interest Rate, Loan 3"}]
["Equity Investments"]
[{"$f":"IF(AND('Funding Plan'!C31=\"\",'Funding Plan'!C32=\"\"),\"Equity 1\",IF('Funding Plan'!C32=\"\",'Funding Plan'!C31,'Funding Plan'!C32))","v":"Equity Investment"}]
[{"$f":"IF(AND('Funding Plan'!D31=\"\",'Funding Plan'!D32=\"\"),\"Equity Investment 2\",IF('Funding Plan'!D32=\"\",'Funding Plan'!D31,'Funding Plan'!D32))","v":"Equity Investment 2"}]
[{"$f":"IF(AND('Funding Plan'!E31=\"\",'Funding Plan'!E32=\"\"),\"Equity Investment 3\",IF('Funding Plan'!E32=\"\",'Funding Plan'!E31,'Funding Plan'!E32))","v":"Equity Investment 3"}]
["Grants"]
[{"$f":"IF(AND('Funding Plan'!C39=\"\",'Funding Plan'!C40=\"\"),\"Grant 1\",IF('Funding Plan'!C40=\"\",'Funding Plan'!C39,'Funding Plan'!C40))","v":"USDA REAP Grant"}]
[{"$f":"IF(AND('Funding Plan'!D39=\"\",'Funding Plan'!D40=\"\"),\"Grant 2\",IF('Funding Plan'!D40=\"\",'Funding Plan'!D39,'Funding Plan'!D40))","v":"SEP Grant"}]
[{"$f":"IF(AND('Funding Plan'!E39=\"\",'Funding Plan'!E40=\"\"),\"Grant 3\",IF('Funding Plan'!E40=\"\",'Funding Plan'!E39,'Funding Plan'!E40))","v":"USFS Biomass Utilization Study Grant"}]
["User-Defined Sensitivity Factors (Optional)"]

{"sheet":"Spider_Diagram","index":4,"n_rows":311,"n_cols":30,"rows_kept":311,"cut":false,"hidden":false,"merged":[[33,2,33,6],[60,1,60,9],[3,10,5,10],[34,2,34,6],[6,10,8,10]]}
["RELCOST: Sensitivity Analysis",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,null,null,null,null,null,null,null,null,"COMMENTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"Recalc_Message","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K238:S238)>0,\"Reselect a parameter below\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(IndicateStatusCell=\"\",D241,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(IndicateStatusCell=\"\",D242,\"\")","v":""}]
[]
[null,"FIGURE TITLE: ",{"$f":"C35","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,"Selected Scenario Description:",{"$f":"IF(OR(WhatIf!G7=\"\",WhatIf!G7=0),\"\",WhatIf!G7)","v":"Biomass heating, main hospital building only, wood pellets"}]
[]
[]
[]
[]
[]
["DEFINE SCENARIOS FOR SPIDER DIAGRAM"]
[]
[null,"Instructions:"]
[null,"1.  Select the performance measure you would like to use;  e.g. Equity IRR"]
[null,"2.  Select up to 5 parameters whose variation you would like to examine; e.g. Capital Expenditures, Plant Operating Factor, etc."]
[null,"3.  Enter sensitivity factors for each parameter.  A sensitivity factor of 100% corresponds to 0% variation from the expected value;  80% sensitivity indicates -20% variation from the expected value"]
[null,"4.  Click the \"Recalc Spider Diagram\" button to redraw the spider diagram.  This process may take a few minutes. In the meantime, results are updated in the cells below and on the diagram."]
[]
["Performance Measure=>","Equity IRR  "]
[null,{"$f":"IF(B59=\"Don't inlcude\",\"\",IF(B52=\"\",\"Blank Parameter Ignored\",IF(J196=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(D59=\"Don't inlcude\",\"\",IF(D52=\"\",\"Blank Parameter Ignored\",IF(L196=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(F59=\"Don't inlcude\",\"\",IF(F52=\"\",\"Blank Parameter Ignored\",IF(N196=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(H59=\"Don't inlcude\",\"\",IF(H52=\"\",\"Blank Parameter Ignored\",IF(P196=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(J59=\"Don't inlcude\",\"\",IF(J52=\"\",\"Blank Parameter Ignored\",IF(R196=-1,\"Select a different parameter\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,"Series 1",null,"Series 2",null,"Series 3",null,"Series 4",null,"Series 5"]
["Notes=>>",null,"Notes=>>",null,"Notes=>>",null,"Notes=>>",null,"Notes=>>",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A51","v":"Notes=>>"},"1st year",{"$f":"+C51","v":"Notes=>>"},"Average 1st 10 years",{"$f":"+E51","v":"Notes=>>"},"Total over Life",{"$f":"+G51","v":"Notes=>>"},null,{"$f":"+I51","v":"Notes=>>"}]
["Parameter 1=>","Diesel, Hospital HTG (savings)","Parameter 2=>","Biomass Fuel","Parameter 3=>","Capital Expenses","Parameter 4=>","USDA REAP Grant","Parameter 5=>",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A52","v":"Parameter 1=>"},{"$f":"IF(B52=\"\",\"\",IF(B$59=\"Include\",+B52,\"\"))","v":"Diesel, Hospital HTG (savings)"},{"$f":"+C52","v":"Parameter 2=>"},{"$f":"IF(D52=\"\",\"\",IF(D$59=\"Include\",+D52,\"\"))","v":"Biomass Fuel"},{"$f":"+E52","v":"Parameter 3=>"},{"$f":"IF(F52=\"\",\"\",IF(F$59=\"Include\",+F52,\"\"))","v":"Capital Expenses"},{"$f":"+G52","v":"Parameter 4=>"},{"$f":"IF(H52=\"\",\"\",IF(H$59=\"Include\",+H52,\"\"))","v":"USDA REAP Grant"},{"$f":"+I52","v":"Parameter 5=>"},{"$f":"IF(J52=\"\",\"\",IF(J$59=\"Include\",+J52,\"\"))","v":""}]
[0.8,3.9728658773861399E-2,0.8,0.20970435952057701,0.8,0.21439761544767599,0,9.4880623191502006E-2,0,0.21918199581445999,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$52<>\"\",B$59=\"Include\"),A53-1,0)","v":-0.19999999999999996},{"$f":"IF(V$52=\"\",$T$242,IF(B$59=\"Include\",+B53,$T$242))","v":3.9728658773861399E-2},{"$f":"IF(AND(D$52<>\"\",D$59=\"Include\"),C53-1,0)","v":-0.19999999999999996},{"$f":"IF(X$52=\"\",$T$242,IF(D$59=\"Include\",+D53,$T$242))","v":0.20970435952057701},{"$f":"IF(AND(F$52<>\"\",F$59=\"Include\"),E53-1,0)","v":-0.19999999999999996},{"$f":"IF(Z$52=\"\",$T$242,IF(F$59=\"Include\",+F53,$T$242))","v":0.21439761544767599},{"$f":"IF(AND(H$52<>\"\",H$59=\"Include\"),G53-1,0)","v":-1},{"$f":"IF(AB$52=\"\",$T$242,IF(H$59=\"Include\",+H53,$T$242))","v":9.4880623191502006E-2},{"$f":"IF(AND(J$52<>\"\",J$59=\"Include\"),I53-1,0)","v":0},{"$f":"IF(AD$52=\"\",$T$242,IF(J$59=\"Include\",+J53,$T$242))","v":0.151454995062759}]
[0.9,9.8794120995923801E-2,0.9,0.18059899192363299,0.9,0.17822945440938501,0.2,0.103657788476489,0.2,0.23855976030227699,null,null,null,null,null,null,null,null,null,null,-9.9999999999999978E-2,9.8794120995923801E-2,-9.9999999999999978E-2,0.18059899192363299,-9.9999999999999978E-2,0.17822945440938501,-0.8,0.103657788476489,0,0.151454995062759]
[1,0.151454995062759,1,0.151454995062759,1,0.151454995062759,0.4,0.113439163026426,0.4,0.26128962079961299,null,null,null,null,null,null,null,null,null,null,0,0.151454995062759,0,0.151454995062759,0,0.151454995062759,-0.6,0.113439163026426,0,0.151454995062759]
[1.1000000000000001,0.202725817639265,1.1000000000000001,0.12173710149806,1.1000000000000001,0.13049652066180201,0.6,0.124444415794368,0.6,0.28840834673482801,null,null,null,null,null,null,null,null,null,null,0.10000000000000009,0.202725817639265,0.10000000000000009,0.12173710149806,0.10000000000000009,0.13049652066180201,-0.4,0.124444415794368,0,0.151454995062759]
[1.2,0.255157035419946,1.2,9.0660253265071794E-2,1.2,0.113439163026426,0.8,0.13697606622105399,0.8,0.32145022392128297,null,null,null,null,null,null,null,null,null,null,0.19999999999999996,0.255157035419946,0.19999999999999996,9.0660253265071794E-2,0.19999999999999996,0.113439163026426,-0.19999999999999996,0.13697606622105399,0,0.151454995062759]
[1.3,0.31046266972389902,1.3,5.6926380409538797E-2,1.3,9.9153774088374794E-2,1,0.151454995062759,1,0.362754501498118,null,null,null,null,null,null,null,null,null,null,0.30000000000000004,0.31046266972389902,0.30000000000000004,5.6926380409538797E-2,0.30000000000000004,9.9153774088374794E-2,0,0.151454995062759,0,0.151454995062759]
[null,"Include",null,"Include",null,"Include",null,"Include",null,"Don't inlcude"]
[]
["Notes"]
[]
["Note:","The current version of RELCOST includes sensitivity logic for Funding Sources 1, 2 and 3 only. "]
[null,"If you have more than three funding sources that you want to appear on the spider diagram, define User-Defined Sensitivity Factors on the WhatIf tab."]
[null,"If you do not need to show on spider diagram, see the \"Other Sensitivity Factors\" area on the Funding Plan tab."]
[]
[]
["WORKSPACE (OPTIONAL)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Toggle_Comments","Hidden"]
["RefreshingParameters","Finished Refreshing"]
[]
[]
[]
["GRAPHIC"]
[]
[]
["Minimums",{"$f":"IF(SpiderInclude1=\"Include\",MIN(Spider_Results1),\"\")","v":3.9728658773861399E-2},null,{"$f":"IF(SpiderInclude2=\"Include\",MIN(Spider_Results2),\"\")","v":5.6926380409538797E-2},null,{"$f":"IF(SpiderInclude3=\"Include\",MIN(Spider_Results3),\"\")","v":9.9153774088374794E-2},null,{"$f":"IF(SpiderInclude4=\"Include\",MIN(Spider_Results4),\"\")","v":9.4880623191502006E-2},null,{"$f":"IF(SpiderInclude5=\"Include\",MIN(Spider_Results5),\"\")","v":""}]
["Min All",{"$f":"MIN(B167:J167)","v":3.9728658773861399E-2}]
["Maximums",{"$f":"IF(SpiderInclude1=\"Include\",MAX(Spider_Results1),\"\")","v":0.31046266972389902},null,{"$f":"IF(SpiderInclude2=\"Include\",MAX(Spider_Results2),\"\")","v":0.20970435952057701},null,{"$f":"IF(SpiderInclude3=\"Include\",MAX(Spider_Results3),\"\")","v":0.21439761544767599},null,{"$f":"IF(SpiderInclude4=\"Include\",MAX(Spider_Results4),\"\")","v":0.151454995062759},null,{"$f":"IF(SpiderInclude5=\"Include\",MAX(Spider_Results5),\"\")","v":""}]
["Max All",{"$f":"MAX(B169:J169)","v":0.31046266972389902}]
[]
[]
["Min rounded down to 5%",{"$f":"MROUND(B168-0.05/2,0.05)","v":0}]
["Max Rounded Up to 5%",{"$f":"MROUND(B170+0.05/2,0.05)","v":0.35000000000000003}]
[]
["Min rounded down",{"$f":"ROUNDDOWN(B168,2)","v":0.03}]
["Max Rounded Up ",{"$f":"ROUNDUP(B170, 2)","v":0.32}]
[]
["Min rounded down",{"$f":"B176","v":0.03},"Minimum Axis"]
["Max Rounded Up ",{"$f":"B177","v":0.32},"Maximum Axis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATIONS"]
[]
["Application.Caller ","Spider_Sheet_Activate"]
[]
[]
[]
["Last Sens_Factors",36]
["Current Sens_Factors",{"$f":"SUM(sens_Factors)","v":36}]
[]
[]
["Performance Measure"]
[{"$f":"IFERROR(+WhatIf!F14,\"\")","v":"Equity IRR  "},{"$f":"IFERROR(+WhatIf!H14,\"\")","v":0.15145499506275928}]
[{"$f":"IFERROR(+WhatIf!F15,\"\")","v":"Project IRR  "},{"$f":"IFERROR(+WhatIf!H15,\"\")","v":0.18627467539841591}]
[{"$f":"IFERROR(+WhatIf!F16,\"\")","v":"Net Present Value  "},{"$f":"IFERROR(+WhatIf!H16,\"\")","v":522149.75676134083}]
[{"$f":"IFERROR(+WhatIf!F17,\"\")","v":"Benefit Cost Ratio (After Tax)  "},{"$f":"IFERROR(+WhatIf!H17,\"\")","v":2.3551340679185291}]
[{"$f":"IFERROR(+WhatIf!F18,\"\")","v":"After-Tax Discounted Payback"},{"$f":"IFERROR(+WhatIf!H18,\"\")","v":7.6202420350360303},null,null,"Start",null,"1st Yr Unit Costs",null,null,null,null,"Test if included"]
[{"$f":"IFERROR(+WhatIf!F20,\"\")","v":"Non-Discounted Payback"},{"$f":"IFERROR(+WhatIf!H20,\"\")","v":5.5767691411442781},null,null,{"$f":"WhatIf!A30","v":"Diesel, Hospital HTG (savings)"},{"$f":"WhatIf!B30","v":1},{"$f":"WhatIf!C30","v":3.4},1,null,{"$f":"B59","v":"Include"},{"$f":"B52","v":"Diesel, Hospital HTG (savings)"},{"$f":"IF(J207=\"Include\",IFERROR(VLOOKUP(K207,ForecastParameters,1,FALSE),-1),\"\")","v":"Diesel, Hospital HTG (savings)"}]
[{"$f":"IFERROR(+WhatIf!F21,\"\")","v":"Simple Payback, First Year Operation"},{"$f":"IFERROR(+WhatIf!H21,\"\")","v":7.4144712667249788},null,null,{"$f":"WhatIf!A31","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"WhatIf!B31","v":1},{"$f":"WhatIf!C31","v":4.0962999999999999E-2},1,1,{"$f":"D59","v":"Include"},{"$f":"D52","v":"Biomass Fuel"},{"$f":"IF(J208=\"Include\",IFERROR(VLOOKUP(K208,ForecastParameters,1,FALSE),-1),\"\")","v":"Biomass Fuel"}]
[{"$f":"IFERROR(+WhatIf!F26,\"\")","v":" Gross Margin  "},{"$f":"IFERROR(+WhatIf!H26,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A32","v":"Heat Recovered from Industrial Facility"},{"$f":"WhatIf!B32","v":1},{"$f":"WhatIf!C32","v":13.65},1,{"$f":"I208+1","v":2},{"$f":"F59","v":"Include"},{"$f":"F52","v":"Capital Expenses"},{"$f":"IF(J209=\"Include\",IFERROR(VLOOKUP(K209,ForecastParameters,1,FALSE),-1),\"\")","v":"Capital Expenses"}]
[{"$f":"IFERROR(+WhatIf!F27,\"\")","v":"Operating Margin  "},{"$f":"IFERROR(+WhatIf!H27,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A33","v":"Biomass Fuel"},{"$f":"WhatIf!B33","v":1},{"$f":"WhatIf!C33","v":185},1,{"$f":"I209+1","v":3},{"$f":"H59","v":"Include"},{"$f":"H52","v":"USDA REAP Grant"},{"$f":"IF(J210=\"Include\",IFERROR(VLOOKUP(K210,ForecastParameters,1,FALSE),-1),\"\")","v":"USDA REAP Grant"}]
[{"$f":"IFERROR(+WhatIf!F28,\"\")","v":"Pre - Tax Margin  "},{"$f":"IFERROR(+WhatIf!H28,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A41","v":"Capital Expenses"},{"$f":"WhatIf!B41","v":1},{"$f":"WhatIf!C41","v":708743},1,4,{"$f":"J59","v":"Don't inlcude"},{"$f":"J52","v":0},{"$f":"IF(J211=\"Include\",IFERROR(VLOOKUP(K211,ForecastParameters,1,FALSE),-1),\"\")","v":""}]
[{"$f":"IFERROR(+WhatIf!F29,\"\")","v":"After - Tax Margin  "},{"$f":"IFERROR(+WhatIf!H29,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A43","v":"O&M Expenses (Cost of Sales)"},{"$f":"WhatIf!B43","v":1},{"$f":"WhatIf!C43","v":-54774.444858737625},1,5]
[{"$f":"IFERROR(+WhatIf!F31,\"\")","v":"Current Ratio  "},{"$f":"IFERROR(+WhatIf!H31,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A49","v":"Plant Operating Factor"},{"$f":"WhatIf!B49","v":1},{"$f":"WhatIf!C49","v":1},1,6]
[{"$f":"IFERROR(+WhatIf!F32,\"\")","v":"Acid Test Ratio  "},{"$f":"IFERROR(+WhatIf!H32,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A51","v":"Low Interest Loan"},{"$f":"WhatIf!B51","v":1},{"$f":"WhatIf!C51","v":100000},1,7]
[{"$f":"IFERROR(+WhatIf!F34,\"\")","v":"Debt Service Coverage Ratio  "},{"$f":"IFERROR(+WhatIf!H34,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A54","v":"Interest Rate, Low Interest Loan"},{"$f":"WhatIf!B54","v":1},{"$f":"WhatIf!C54","v":0.04},1,8,"DropDown_Include"]
[{"$f":"IFERROR(+WhatIf!F36,\"\")","v":"Debt to Equity  "},{"$f":"IFERROR(+WhatIf!H36,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A62","v":"USDA REAP Grant"},{"$f":"WhatIf!B62","v":1},{"$f":"WhatIf!C62","v":177185.75},1,9,"Include"]
[{"$f":"IFERROR(+WhatIf!F37,\"\")","v":"Debt Ratio  "},{"$f":"IFERROR(+WhatIf!H37,\"\")","v":"NA"},null,null,{"$f":"WhatIf!A63","v":"SEP Grant"},{"$f":"WhatIf!B63","v":1},{"$f":"WhatIf!C63","v":100000},1,10,"Don't inlcude"]
[{"$f":"IFERROR(+WhatIf!F38,\"\")","v":"Equity Ratio  "},{"$f":"IFERROR(+WhatIf!H38,\"\")","v":"NA"},null,null,{"$f":"WhatIf!A64","v":"USFS Biomass Utilization Study Grant"},{"$f":"WhatIf!B64","v":1},{"$f":"WhatIf!C64","v":46245},1,11]
[{"$f":"IFERROR(+WhatIf!F39,\"\")","v":"Debt-Asset Ratio  "},{"$f":"IFERROR(+WhatIf!H39,\"\")","v":-3.1293811607767856E-17},null,null,{"$f":"WhatIf!A66","v":"Discount Rate"},{"$f":"WhatIf!B66","v":1},{"$f":"WhatIf!C66","v":0.05},1,12]
[{"$f":"IFERROR(+WhatIf!F40,\"\")","v":"Interest Coverage"},{"$f":"IFERROR(+WhatIf!H40,\"\")","v":"N/A"},null,null,{"$f":"WhatIf!A67","v":"Inflation Rate"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":2.7E-2},1,13]
[{"$f":"IFERROR(+WhatIf!F42,\"\")","v":"Net Cash Flow (Discounted)"},{"$f":"IFERROR(+WhatIf!H42,\"\")","v":45576.423210955843},null,null,{"$f":"WhatIf!A68","v":"Project Life"},{"$f":"WhatIf!B68","v":1},{"$f":"WhatIf!C68","v":20},1,14]
[{"$f":"IFERROR(+WhatIf!F43,\"\")","v":"Cash Balance"},{"$f":"IFERROR(+WhatIf!H43,\"\")","v":221275.71493050904},null,null,null,null,null,null,15]
[{"$f":"IFERROR(+WhatIf!F44,\"\")","v":"Gross Income (Profit)"},{"$f":"IFERROR(+WhatIf!H44,\"\")","v":70703.991310533951},null,null,null,null,null,null,16]
[{"$f":"IFERROR(+WhatIf!F45,\"\")","v":"Operating Income (EBIT)"},{"$f":"IFERROR(+WhatIf!H45,\"\")","v":70703.991310533951},null,null,null,null,null,null,17]
[{"$f":"IFERROR(+WhatIf!F46,\"\")","v":"Net Profit After Taxes"},{"$f":"IFERROR(+WhatIf!H46,\"\")","v":70703.991310533951},null,null,null,null,null,null,18]
[{"$f":"IFERROR(+WhatIf!F48,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H48,\"\")","v":0},null,null,null,null,null,null,19]
[{"$f":"IFERROR(+WhatIf!F49,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H49,\"\")","v":0},null,null,null,null,null,null,20]
[{"$f":"IFERROR(+WhatIf!F50,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H50,\"\")","v":0},null,null,null,null,null,null,21]
[{"$f":"IFERROR(+WhatIf!F51,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H51,\"\")","v":0},null,null,null,null,null,null,22]
[{"$f":"IFERROR(+WhatIf!F52,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H52,\"\")","v":0},null,null,null,null,null,null,23]
[{"$f":"IFERROR(+WhatIf!F53,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H53,\"\")","v":0},null,null,null,null,null,null,24]
[{"$f":"IFERROR(+WhatIf!F54,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H54,\"\")","v":0},null,null,null,null,null,null,25]
[{"$f":"IFERROR(+WhatIf!F55,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H55,\"\")","v":0},null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,27,{"$f":"IF(K263=1,\"Recalc Spider Diagram\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,28,"Tests if diagram needs updating or parameters need reselecting"]
[null,null,null,null,null,null,null,null,29,1,{"$f":"VLOOKUP($J$236,A53:B58,2,FALSE)","v":0.151454995062759},null,{"$f":"VLOOKUP($J$236,C53:D58,2,FALSE)","v":0.151454995062759},null,{"$f":"VLOOKUP($J$236,E53:F58,2,FALSE)","v":0.151454995062759},null,{"$f":"VLOOKUP($J$236,G53:H58,2,FALSE)","v":0.151454995062759},null,{"$f":"VLOOKUP($J$236,I53:J58,2,FALSE)","v":0.362754501498118}]
[null,null,null,null,null,null,null,null,30,{"$f":"VLOOKUP(Spider_Measure,$A$202:$B$233,2,FALSE)","v":0.15145499506275928},{"$f":"IF(K236<>$J$237,1,0)","v":0},null,{"$f":"IF(M236<>$J$237,1,0)","v":0},null,{"$f":"IF(O236<>$J$237,1,0)","v":0},null,{"$f":"IF(Q236<>$J$237,1,0)","v":0},null,{"$f":"IF(S236<>$J$237,1,0)","v":1}]
[null,null,null,null,null,null,null,null,31,null,{"$f":"IF(AND(B52<>\"\",B50<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(D52<>\"\",D50<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(F52<>\"\",F50<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(H52<>\"\",H50<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(J52<>\"\",J50<>\"\"),1,0)","v":0}]
[null,null,null,null,null,null,null,null,32,"if blank parameter=0",{"$f":"IF(B52=\"\",0,1)","v":1},null,{"$f":"IF(D52=\"\",0,1)","v":1},null,{"$f":"IF(F52=\"\",0,1)","v":1},null,{"$f":"IF(H52=\"\",0,1)","v":1},null,{"$f":"IF(J52=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,33,null,{"$f":"K236*K239","v":0.151454995062759},null,{"$f":"M236*M239","v":0.151454995062759},null,{"$f":"O236*O239","v":0.151454995062759},null,{"$f":"Q236*Q239","v":0.151454995062759},null,{"$f":"S236*S239","v":0},{"$f":"MAX(K240:S240)","v":0.151454995062759}]
["Sensitivity Factors",null,null,{"$f":"IF(SUM($D$243:$D$311)>0,\"Note: Not all sensitivity factors on the WhatIf tab are 100%\",\"\")","v":""},null,null,null,null,34,"sign",{"$f":"IFERROR(ABS(K240)/K240,0)","v":1},null,{"$f":"IFERROR(ABS(M240)/M240,0)","v":1},null,{"$f":"IFERROR(ABS(O240)/O240,0)","v":1},null,{"$f":"IFERROR(ABS(Q240)/Q240,0)","v":1},null,{"$f":"IFERROR(ABS(S240)/S240,0)","v":0},{"$f":"ABS(SUM(K241:S241))/SUM(K241:S241)","v":1}]
["Environmental Credits & Prod Incentives",null,null,{"$f":"IF(SUM($D$243:$D$312)>0,\"X-intercept on spider diagram does not equal result on WhatIf\",\"\")","v":""},null,null,null,null,35,null,{"$f":"ABS(K240)","v":0.151454995062759},null,{"$f":"ABS(M240)","v":0.151454995062759},null,{"$f":"ABS(O240)","v":0.151454995062759},null,{"$f":"ABS(Q240)","v":0.151454995062759},null,{"$f":"ABS(S240)","v":0},{"$f":"MAX(K242:S242)*T241","v":0.151454995062759}]
[{"$f":"WhatIf!A9","v":"State Production Incentive, Electricity"},{"$f":"WhatIf!B9","v":1},{"$f":"WhatIf!C9","v":0},{"$f":"IF(AND(A243<>\"\",A243<>0,C243<>0,B243<1),1,0)","v":0},null,null,null,null,36]
[{"$f":"WhatIf!A10","v":"State Production Incentive, Thermal Savings"},{"$f":"WhatIf!B10","v":1},{"$f":"WhatIf!C10","v":0},{"$f":"IF(AND(A244<>\"\",A244<>0,C244<>0,B244<1),1,0)","v":0},null,null,null,null,37]
[{"$f":"WhatIf!A11","v":"Production Tax Credits"},{"$f":"WhatIf!B11","v":0},{"$f":"WhatIf!C11","v":"1st Yr Unit Costs"},null,null,null,null,null,38,"if select warning",{"$f":"IF(B50=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(D50=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(F50=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(H50=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(J50=\"Select a different parameter\",1,0)","v":0}]
[{"$f":"WhatIf!A12","v":"Federal PTC "},{"$f":"WhatIf!B12","v":1},{"$f":"WhatIf!C12","v":0},0,null,null,null,null,39,"if not all 100%",{"$f":"IF(SUM(D243:D301)>1,1,0)","v":0}]
[{"$f":"WhatIf!A13","v":"State PTC Electricity"},{"$f":"WhatIf!B13","v":1},{"$f":"WhatIf!C13","v":0},0,null,null,null,null,40]
[{"$f":"WhatIf!A14","v":"State PTC Thermal"},{"$f":"WhatIf!B14","v":1},{"$f":"WhatIf!C14","v":0},0,null,null,null,null,41,"PREVIOUS RESULTS",null,null,"Current Reults"]
[{"$f":"WhatIf!A15","v":"Investment Tax Credits"},{"$f":"WhatIf!B15","v":0},{"$f":"WhatIf!C15","v":"Total"},null,null,null,null,null,42,"Equity IRR  ","G",0.15145499506275928,{"$f":"WhatIf!H14","v":0.15145499506275928},{"$f":"IF(L249=M249,0,1)","v":0}]
[{"$f":"WhatIf!A16","v":"Federal ITC"},{"$f":"WhatIf!B16","v":1},{"$f":"WhatIf!C16","v":0},0,null,null,null,null,43,"Project IRR  ","G",0.18627467539841591,{"$f":"WhatIf!H15","v":0.18627467539841591},{"$f":"IF(L250=M250,0,1)","v":0}]
[{"$f":"WhatIf!A17","v":"State ITC"},{"$f":"WhatIf!B17","v":1},{"$f":"WhatIf!C17","v":0},0,null,null,null,null,44,"Net Present Value  ","Y",522149.75676134083,{"$f":"WhatIf!H16","v":522149.75676134083},{"$f":"IF(L251=M251,0,1)","v":0}]
[{"$f":"WhatIf!A18","v":"Local ITC"},{"$f":"WhatIf!B18","v":1},{"$f":"WhatIf!C18","v":0},0,null,null,null,null,45,"Benefit Cost Ratio (After Tax)  ","G",2.3551340679185291,{"$f":"WhatIf!H17","v":2.3551340679185291},{"$f":"IF(L252=M252,0,1)","v":0}]
[{"$f":"WhatIf!A19","v":"Income"},{"$f":"WhatIf!B19","v":0},{"$f":"WhatIf!C19","v":"1st Yr Unit Costs"},null,null,null,null,null,46,"After-Tax Discounted Payback","Y",7.6202420350360303,{"$f":"WhatIf!H18","v":7.6202420350360303},{"$f":"IF(L253=M253,0,1)","v":0}]
[{"$f":"WhatIf!A20","v":""},{"$f":"WhatIf!B20","v":1},{"$f":"WhatIf!C20","v":0},{"$f":"IF(AND(A254<>\"\",A254<>0,C254<>0,B254<1),1,0)","v":0},null,null,null,null,47,null,null,null,"Change?",{"$f":"SUM(N249:N253)","v":0}]
[{"$f":"WhatIf!A21","v":""},{"$f":"WhatIf!B21","v":1},{"$f":"WhatIf!C21","v":""},0,null,null,null,null,48,"Previous Performance Measure","Equity IRR  ",{"$f":"Spider_Measure","v":"Equity IRR  "}]
[{"$f":"WhatIf!A22","v":""},{"$f":"WhatIf!B22","v":1},{"$f":"WhatIf!C22","v":""},0,null,null,null,null,49,"Change?",{"$f":"IF(Spider_Measure_target<>L255,1,0)","v":0}]
[{"$f":"WhatIf!A23","v":""},{"$f":"WhatIf!B23","v":1},{"$f":"WhatIf!C23","v":""},0,null,null,null,null,50]
[{"$f":"WhatIf!A24","v":""},{"$f":"WhatIf!B24","v":1},{"$f":"WhatIf!C24","v":""},0,null,null,null,null,51,"Previous Parameters","Diesel, Hospital HTG (savings)","Parameter 2=>","Biomass Fuel","Parameter 3=>","Capital Expenses","Parameter 4=>","USDA REAP Grant","Parameter 5=>"]
[{"$f":"WhatIf!A25","v":""},{"$f":"WhatIf!B25","v":1},{"$f":"WhatIf!C25","v":""},0,null,null,null,null,52,"Current Parameters",{"$f":"IF(B52=\"\",\"\",B52)","v":"Diesel, Hospital HTG (savings)"},"Parameter 2=>","Biomass Fuel","Parameter 3=>","Capital Expenses","Parameter 4=>","USDA REAP Grant","Parameter 5=>",""]
[{"$f":"WhatIf!A26","v":""},{"$f":"WhatIf!B26","v":1},{"$f":"WhatIf!C26","v":""},0,null,null,null,null,53,"Comparison",{"$f":"IF(K258<>K259,1,0)","v":0},{"$f":"IF(L258<>L259,1,0)","v":0},{"$f":"IF(M258<>M259,1,0)","v":0},{"$f":"IF(N258<>N259,1,0)","v":0},0,0,0,0,0]
[{"$f":"WhatIf!A27","v":""},{"$f":"WhatIf!B27","v":1},{"$f":"WhatIf!C27","v":""},0,null,null,null,null,54,"Change?",{"$f":"SUM(K260:S260)","v":0}]
[{"$f":"WhatIf!A28","v":""},{"$f":"WhatIf!B28","v":1},{"$f":"WhatIf!C28","v":""},0,null,null,null,null,55]
[{"$f":"WhatIf!A29","v":"Purchased Quantities"},{"$f":"WhatIf!B29","v":0},{"$f":"WhatIf!C29","v":"1st Yr Unit Costs"},null,null,null,null,null,56,"Any changes?",{"$f":"K256+N254+K261","v":0}]
[{"$f":"WhatIf!A30","v":"Diesel, Hospital HTG (savings)"},{"$f":"WhatIf!B30","v":1},{"$f":"WhatIf!C30","v":3.4},0]
[{"$f":"WhatIf!A31","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"WhatIf!B31","v":1},{"$f":"WhatIf!C31","v":4.0962999999999999E-2},0]
[{"$f":"WhatIf!A32","v":"Heat Recovered from Industrial Facility"},{"$f":"WhatIf!B32","v":1},{"$f":"WhatIf!C32","v":13.65},0]
[{"$f":"WhatIf!A33","v":"Biomass Fuel"},{"$f":"WhatIf!B33","v":1},{"$f":"WhatIf!C33","v":185},0]
[{"$f":"WhatIf!A34","v":""},{"$f":"WhatIf!B34","v":1},{"$f":"WhatIf!C34","v":0},0]
[{"$f":"WhatIf!A35","v":""},{"$f":"WhatIf!B35","v":1},{"$f":"WhatIf!C35","v":0},0]
[{"$f":"WhatIf!A36","v":""},{"$f":"WhatIf!B36","v":1},{"$f":"WhatIf!C36","v":0},0]
[{"$f":"WhatIf!A37","v":""},{"$f":"WhatIf!B37","v":1},{"$f":"WhatIf!C37","v":0},0]
[{"$f":"WhatIf!A38","v":""},{"$f":"WhatIf!B38","v":1},{"$f":"WhatIf!C38","v":0},0]
[{"$f":"WhatIf!A39","v":""},{"$f":"WhatIf!B39","v":1},{"$f":"WhatIf!C39","v":0},0]
[{"$f":"WhatIf!A40","v":"Expenses"},{"$f":"WhatIf!B40","v":0},{"$f":"WhatIf!C40","v":"1st 5 Years"}]
[{"$f":"WhatIf!A41","v":"Capital Expenses"},{"$f":"WhatIf!B41","v":1},{"$f":"WhatIf!C41","v":708743},0]
[{"$f":"WhatIf!A42","v":"Major Expenses"},{"$f":"WhatIf!B42","v":1},{"$f":"WhatIf!C42","v":0},0]
[{"$f":"WhatIf!A43","v":"O&M Expenses (Cost of Sales)"},{"$f":"WhatIf!B43","v":1},{"$f":"WhatIf!C43","v":-54774.444858737625},0]
[{"$f":"WhatIf!A44","v":"Operating Expenses, Other"},{"$f":"WhatIf!B44","v":1},{"$f":"WhatIf!C44","v":""},0]
[{"$f":"WhatIf!A45","v":"Operating Labor"},{"$f":"WhatIf!B45","v":1},{"$f":"WhatIf!C45","v":0},0]
[{"$f":"WhatIf!A46","v":"Insurance Expense"},{"$f":"WhatIf!B46","v":1},{"$f":"WhatIf!C46","v":0},0]
[{"$f":"WhatIf!A47","v":"Property Taxes"},{"$f":"WhatIf!B47","v":1},{"$f":"WhatIf!C47","v":0},0]
[{"$f":"WhatIf!A48","v":"Operation"},{"$f":"WhatIf!B48","v":0},{"$f":"WhatIf!C48","v":"1st 5 Years"}]
[{"$f":"WhatIf!A49","v":"Plant Operating Factor"},{"$f":"WhatIf!B49","v":1},{"$f":"WhatIf!C49","v":1},0]
[{"$f":"WhatIf!A50","v":"Borrowed Funds"},{"$f":"WhatIf!B50","v":0},{"$f":"WhatIf!C50","v":0}]
[{"$f":"WhatIf!A51","v":"Low Interest Loan"},{"$f":"WhatIf!B51","v":1},{"$f":"WhatIf!C51","v":100000},0]
[{"$f":"WhatIf!A52","v":"Loan 2"},{"$f":"WhatIf!B52","v":1},{"$f":"WhatIf!C52","v":0},0]
[{"$f":"WhatIf!A53","v":"Loan 3"},{"$f":"WhatIf!B53","v":1},{"$f":"WhatIf!C53","v":0},0]
[{"$f":"WhatIf!A54","v":"Interest Rate, Low Interest Loan"},{"$f":"WhatIf!B54","v":1},{"$f":"WhatIf!C54","v":0.04},0]
[{"$f":"WhatIf!A55","v":"Interest Rate, Loan 2"},{"$f":"WhatIf!B55","v":1},{"$f":"WhatIf!C55","v":0},0]
[{"$f":"WhatIf!A56","v":"Interest Rate, Loan 3"},{"$f":"WhatIf!B56","v":1},{"$f":"WhatIf!C56","v":0},0]
[{"$f":"WhatIf!A57","v":"Equity Investments"},{"$f":"WhatIf!B57","v":0},{"$f":"WhatIf!C57","v":0}]
[{"$f":"WhatIf!A58","v":"Equity Investment"},{"$f":"WhatIf!B58","v":1},{"$f":"WhatIf!C58","v":0},0]
[{"$f":"WhatIf!A59","v":"Equity Investment 2"},{"$f":"WhatIf!B59","v":1},{"$f":"WhatIf!C59","v":0},0]
[{"$f":"WhatIf!A60","v":"Equity Investment 3"},{"$f":"WhatIf!B60","v":1},{"$f":"WhatIf!C60","v":0},0]
[{"$f":"WhatIf!A61","v":"Grants"},{"$f":"WhatIf!B61","v":0},{"$f":"WhatIf!C61","v":0}]
[{"$f":"WhatIf!A62","v":"USDA REAP Grant"},{"$f":"WhatIf!B62","v":1},{"$f":"WhatIf!C62","v":177185.75},0]
[{"$f":"WhatIf!A63","v":"SEP Grant"},{"$f":"WhatIf!B63","v":1},{"$f":"WhatIf!C63","v":100000},0]
[{"$f":"WhatIf!A64","v":"USFS Biomass Utilization Study Grant"},{"$f":"WhatIf!B64","v":1},{"$f":"WhatIf!C64","v":46245},0]
[{"$f":"WhatIf!A65","v":"Financial Assumptions"},{"$f":"WhatIf!B65","v":0},{"$f":"WhatIf!C65","v":0}]
[{"$f":"WhatIf!A66","v":"Discount Rate"},{"$f":"WhatIf!B66","v":1},{"$f":"WhatIf!C66","v":0.05},0]
[{"$f":"WhatIf!A67","v":"Inflation Rate"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":2.7E-2},0]
[{"$f":"WhatIf!A68","v":"Project Life"},{"$f":"WhatIf!B68","v":1},{"$f":"WhatIf!C68","v":20},0]
[{"$f":"WhatIf!A69","v":"User-Defined Sensitivity Factors (Optional)"},{"$f":"WhatIf!B69","v":0},{"$f":"WhatIf!C69","v":"1st Year"}]
[{"$f":"WhatIf!A70","v":0},{"$f":"WhatIf!B70","v":0},{"$f":"WhatIf!C70","v":0},0]
[{"$f":"WhatIf!A71","v":0},{"$f":"WhatIf!B71","v":0},{"$f":"WhatIf!C71","v":0},0]
[{"$f":"WhatIf!A72","v":0},{"$f":"WhatIf!B72","v":0},{"$f":"WhatIf!C72","v":0},0]
[{"$f":"WhatIf!A73","v":0},{"$f":"WhatIf!B73","v":0},{"$f":"WhatIf!C73","v":0},0]
[{"$f":"WhatIf!A74","v":0},{"$f":"WhatIf!B74","v":0},{"$f":"WhatIf!C74","v":0},{"$f":"IF(AND(A308<>\"\",A308<>0,C308<>0,B308<1),1,0)","v":0}]
[{"$f":"WhatIf!A75","v":0},{"$f":"WhatIf!B75","v":0},{"$f":"WhatIf!C75","v":0},0]
[{"$f":"WhatIf!A76","v":0},{"$f":"WhatIf!B76","v":0},{"$f":"WhatIf!C76","v":0},0]
[{"$f":"WhatIf!A77","v":0},{"$f":"WhatIf!B77","v":0},{"$f":"WhatIf!C77","v":0},0]

{"sheet":"Incentive Summary","index":5,"n_rows":189,"n_cols":34,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Incentive Summary"]
[]
[null,null,"Scenario",{"$f":"WhatIf!G7","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,null,null,"A"]
[]
[null,"ENTER DISCOUNT RATES OF SOURCES OF INCENTIVES"]
[]
[null,null,null,"Discount Rate of Sources"]
[null,null,"Federal",0.01]
[null,null,"State",{"$f":"Discount_Federal","v":0.01}]
[null,null,"Local",{"$f":"Discount_Federal","v":0.01}]
[null,null,"Utility",0.05]
[null,null,"Private",0.1]
[null,null,"Market",0.1]
[null,null,"Other",0.01]
[null,null,"Project Discount Rate",{"$f":"Discount_rate","v":0.05}]
[]
[null,"PRESENT VALUES OF INCENTIVES BY SOURCE"]
[]
[null,null,"Source","Loans","Grants","Equity Investments",{"$f":"'Prod Incentives'!G121","v":"State Production Incentive, Electricity"},{"$f":"IF('Prod Incentives'!H121=0,\"\",'Prod Incentives'!H121)","v":"State Production Incentive, Thermal Savings"},"Production Tax Credits","Investment Tax Credits","TOTALS (not incl loans)","NPV Ratio"]
[null,null,"Federal",{"$f":"'Funding Plan'!D58","v":0},{"$f":"'Funding Plan'!E58","v":223430.75},{"$f":"'Funding Plan'!F58","v":0},{"$f":"IFERROR('Prod Incentives'!G122,\"\")","v":0},{"$f":"'Prod Incentives'!H122","v":0},{"$f":"IFERROR('Tax Credits'!C76,\"\")","v":0},{"$f":"IFERROR('Tax Credits'!D76,\"\")","v":0},{"$f":"SUM(E21:J21)","v":223430.75},{"$f":"IF(SUM(E21:K21)=0,\"\",O103)","v":1}]
[null,null,"State",{"$f":"'Funding Plan'!D59","v":100000},{"$f":"'Funding Plan'!E59","v":100000},{"$f":"'Funding Plan'!F59","v":0},{"$f":"IFERROR('Prod Incentives'!G123,\"\")","v":0},{"$f":"'Prod Incentives'!H123","v":0},{"$f":"IFERROR('Tax Credits'!C77,\"\")","v":0},{"$f":"IFERROR('Tax Credits'!D77,\"\")","v":0},{"$f":"SUM(E22:J22)","v":100000},{"$f":"IF(SUM(E22:K22)=0,\"\",P103)","v":1}]
[null,null,"Local",{"$f":"'Funding Plan'!D60","v":0},{"$f":"'Funding Plan'!E60","v":0},{"$f":"'Funding Plan'!F60","v":0},{"$f":"IFERROR('Prod Incentives'!G124,\"\")","v":0},{"$f":"'Prod Incentives'!H124","v":0},null,{"$f":"IFERROR('Tax Credits'!D78,\"\")","v":0},0,{"$f":"IF(SUM(E23:K23)=0,\"\",Q103)","v":""}]
[null,null,"Utility",{"$f":"'Funding Plan'!D61","v":0},{"$f":"'Funding Plan'!E61","v":0},{"$f":"'Funding Plan'!F61","v":0},{"$f":"IFERROR('Prod Incentives'!G125,\"\")","v":0},{"$f":"'Prod Incentives'!H125","v":0},null,null,0,{"$f":"R103","v":""}]
[null,null,"Market",{"$f":"'Funding Plan'!D62","v":0},{"$f":"'Funding Plan'!E62","v":0},{"$f":"'Funding Plan'!F62","v":0},{"$f":"IFERROR('Prod Incentives'!G126,\"\")","v":0},{"$f":"'Prod Incentives'!H127","v":0},null,null,{"$f":"SUM(E25:J25)","v":0},{"$f":"IF(SUM(E25:K25)=0,\"\",S102)","v":""}]
[null,null,"Private",{"$f":"'Funding Plan'!D63","v":0},{"$f":"'Funding Plan'!E63","v":0},{"$f":"'Funding Plan'!F63","v":0},{"$f":"IFERROR('Prod Incentives'!G127,\"\")","v":0},{"$f":"'Prod Incentives'!H126","v":0},null,null,0,{"$f":"IF(SUM(E26:K26)=0,\"\",S103)","v":""}]
[null,null,"Other",{"$f":"'Funding Plan'!D64","v":0},{"$f":"'Funding Plan'!E64","v":0},{"$f":"'Funding Plan'!F64","v":0},{"$f":"IFERROR('Prod Incentives'!G128,\"\")","v":0},{"$f":"'Prod Incentives'!H128","v":0},null,null,0,{"$f":"IF(SUM(E27:K27)=0,\"\",U103)","v":""}]
[null,null,"TOTALS",{"$f":"SUM(D21:D27)","v":100000},{"$f":"SUM(E21:E27)","v":323430.75},0,0,0,0,0,323430.75]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Copied","No"]
[]
[]
[]
[]
[]
[null,null,"Year"]
[null,"Present Value Factors for Source",{"$f":"FirstYear_0or1","v":1},{"$f":"C88+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,{"$f":"C9","v":"Federal"},{"$f":"1/(1+$D9)^(C$88-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,{"$f":"C10","v":"State"},{"$f":"1/(1+$D10)^(C$88-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,{"$f":"C11","v":"Local"},{"$f":"1/(1+$D11)^(C$88-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,"Utility",{"$f":"1/(1+$D12)^(C$88-1)","v":1},0.95238095238095233,0.90702947845804982,0.86383759853147601,0.82270247479188197,0.78352616646845896,0.74621539663662761,0.71068133013012147,0.67683936202868722,0.64460891621779726,0.61391325354075932,0.5846792890864374,0.5568374181775595,0.53032135064529462,0.50506795299551888,0.48101709809097021,0.45811152199140021,0.43629668761085727,0.41552065486748313,0.39573395701665059,0.37688948287300061,0.35894236464095297,0.3418498710866219,0.32557130579678267,0.31006791028265024,0.29530277169776209,0.28124073495024959,0.2678483190002377,0.25509363714308358,0.24294632108865097,0.23137744865585813,0.220359474910341]
[null,{"$f":"C13","v":"Private"},{"$f":"1/(1+$D13)^(C$88-1)","v":1},0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2,5.2098684819243603E-2]
[null,{"$f":"C14","v":"Market"},{"$f":"1/(1+$D14)^(C$88-1)","v":1},0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2,5.2098684819243603E-2]
[null,{"$f":"C15","v":"Other"},{"$f":"1/(1+$D15)^(C$88-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,"Project",{"$f":"'_Calcs_Life_Cycle_Cost (2)'!K68","v":1},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!L68","v":0.95238095238095233},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!M68","v":0.90702947845804982},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!N68","v":0.86383759853147601},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!O68","v":0.82270247479188197},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!P68","v":0.78352616646845896},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!Q68","v":0.74621539663662761},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!R68","v":0.71068133013012147},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!S68","v":0.67683936202868722},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!T68","v":0.64460891621779726},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!U68","v":0.61391325354075932},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!V68","v":0.5846792890864374},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!W68","v":0.5568374181775595},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!X68","v":0.53032135064529462},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!Y68","v":0.50506795299551888},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!Z68","v":0.48101709809097021},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AA68","v":0.45811152199140021},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AB68","v":0.43629668761085727},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AC68","v":0.41552065486748313},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AD68","v":0.39573395701665059},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AE68","v":0.37688948287300061},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AF68","v":0.35894236464095297},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AG68","v":0.3418498710866219},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AH68","v":0.32557130579678267},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AI68","v":0.31006791028265024},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AJ68","v":0.29530277169776209},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AK68","v":0.28124073495024959},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AL68","v":0.2678483190002377},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AM68","v":0.25509363714308358},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AN68","v":0.24294632108865097},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AO68","v":0.23137744865585813},{"$f":"'_Calcs_Life_Cycle_Cost (2)'!AP68","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P105-M105","v":100000},null,{"$f":"R105-M105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Ratios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((O105-$M$105)/$K21,\"\")","v":1},{"$f":"IFERROR((P105-$M$105)/$K22,\"\")","v":1},{"$f":"IFERROR((Q105-$M$105)/$K23,\"\")","v":""},{"$f":"IFERROR((R105-$M$105)/$K24,\"\")","v":""},{"$f":"IFERROR((S105-$M$105)/$K26,\"\")","v":""},{"$f":"IFERROR((T105-$M$105)/#REF!,\"\")","v":""},{"$f":"IFERROR((U105-$M$105)/$K27,\"\")","v":""}]
[null,null,null,"Net present values",null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,522149.76,null,null,null,null,null,null,null,null,198719.01,null,422149.76,298719.01,198719.01,198719.01,198719.01,198719.01,198719.01]
[null,null,null,null,null,"ZERO OUT INCENTIVES BY SOURCE",null,null,null,null,null,null,null,null,"ADD IN ONE-BY-ONE INCENTIVES BY SOURCE"]
[null,null,null,"Saved",null,"Federal","State","Local","Private","Utility","Market","Other","All Zero",null,"Federal","State","Local","Utility","Private","Market","Other"]
[null,null,"State Production Incentive, Electricity",1,{"$f":"'Prod Incentives'!B16","v":"Market"},{"$f":"IF($D108=\"\",\"\",IF($E108=F$107,0,$D108))","v":1},1,1,1,1,0,1,{"$f":"IF($D108=\"\",\"\",IF($E108<>\"\",0,$D108))","v":0},null,{"$f":"IF($D108=\"\",\"\",IF($E108=\"\",$D108,(IF($E108<>O$107,0,1))))","v":0},{"$f":"IF($D108=\"\",\"\",IF($E108=\"\",$D108,(IF($E108<>P$107,0,1))))","v":0},0,0,0,1,0]
[null,null,"State Production Incentive, Thermal Savings",1,{"$f":"'Prod Incentives'!B24","v":"State"},1,0,1,1,1,1,1,{"$f":"IF($D109=\"\",\"\",IF($E109<>\"\",0,$D109))","v":0},null,{"$f":"IF($D109=\"\",\"\",IF($E109=\"\",$D109,(IF($E109<>O$107,0,1))))","v":0},1,0,0,0,0,0]
[null,null,"Production Tax Credits",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Federal PTC ",1,"Federal",0,1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"State PTC Electricity",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"State PTC Thermal",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"Investment Tax Credits",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Federal ITC",1,"Federal",0,1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"State ITC",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"Local ITC",1,"Local",1,1,0,1,1,1,1,0,null,0,0,1,0,0,0,0]
[null,null,"Income",null,null,{"$f":"IF($D118=\"\",\"\",IF($E118=F$107,0,$D118))","v":""},"","","","","","","",null,"","","",{"$f":"IF($D118=\"\",\"\",IF($E118=\"\",$D118,(IF($E118<>R$107,0,1))))","v":""},"","",""]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Purchased Quantities",null,null,{"$f":"IF($D128=\"\",\"\",IF($E128=F$107,0,$D128))","v":""},"","","","","","","",null,"","","","","","",""]
[null,null,"Diesel, Hospital HTG (savings)",1,null,1,1,1,1,1,1,1,1,null,{"$f":"IF($D129=\"\",\"\",IF($E129=\"\",$D129,(IF($E129<>O$107,0,1))))","v":1},1,1,1,1,1,1]
[null,null,"Electricity, Medical Offices HTG (savings)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Heat Recovered from Industrial Facility",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Biomass Fuel",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Expenses",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Capital Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Major Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"O&M Expenses (Cost of Sales)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Operating Expenses, Other",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Operating Labor",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Insurance Expense",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Property Taxes",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Operation",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Plant Operating Factor",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Borrowed Funds",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Low Interest Loan",1,{"$f":"IF('Funding Plan'!C21=\"\",\"\",'Funding Plan'!C21)","v":"State"},1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"Loan 2",1,{"$f":"IF('Funding Plan'!D21=\"\",\"\",'Funding Plan'!D21)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Loan 3",1,{"$f":"IF('Funding Plan'!E21=\"\",\"\",'Funding Plan'!E21)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Low Interest Loan",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 2",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 3",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investments",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Equity Investment",1,{"$f":"IF('Funding Plan'!C33=\"\",\"\",'Funding Plan'!C33)","v":"Private"},1,1,1,0,1,1,1,0,null,0,0,0,0,1,0,0]
[null,null,"Equity Investment 2",1,{"$f":"IF('Funding Plan'!D33=\"\",\"\",'Funding Plan'!D33)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investment 3",1,{"$f":"IF('Funding Plan'!E33=\"\",\"\",'Funding Plan'!E33)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Grants",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"USDA REAP Grant",1,{"$f":"IF('Funding Plan'!C41=\"\",\"\",'Funding Plan'!C41)","v":"Federal"},0,1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"SEP Grant",1,{"$f":"IF('Funding Plan'!D41=\"\",\"\",'Funding Plan'!D41)","v":"State"},1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"USFS Biomass Utilization Study Grant",1,{"$f":"IF('Funding Plan'!E41=\"\",\"\",'Funding Plan'!E41)","v":"Federal"},{"$f":"IF($D163=\"\",\"\",IF($E163=F$107,0,$D163))","v":0},1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"Financial Assumptions",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Discount Rate",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Inflation Rate",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Project Life",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"User-Defined Sensitivity Factors (Optional)",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,null,null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,null,null,null,"","","","","","","","",null,"","","","","","",{"$f":"IF($D170=\"\",\"\",IF($E170=\"\",$D170,(IF($E170<>U$107,0,1))))","v":""}]
[null,null,null,null,null,"","","","","","","","",null,{"$f":"IF($D171=\"\",\"\",IF($E171=\"\",$D171,(IF($E171<>O$107,0,1))))","v":""},"","","","","",""]
[null,null,null,null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,null,null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,null,null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,null,null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,null,null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Decision Matrix","index":6,"n_rows":310,"n_cols":13,"rows_kept":310,"cut":false,"hidden":false,"merged":[[6,12,7,12],[34,8,36,8],[28,8,28,9],[29,8,29,9],[30,8,30,9],[23,8,23,9],[24,8,24,9],[25,8,25,9],[21,8,21,9],[20,8,20,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[19,8,19,9],[11,8,11,9],[12,8,12,9],[13,8,13,9],[10,2,12,2],[10,3,12,3],[10,4,12,4],[10,5,12,5],[10,8,10,9],[4,8,4,9],[5,8,5,9],[6,8,6,9],[7,8,7,9],[8,8,8,9],[8,1,12,1],[40,2,40,4],[40,1,43,1],[41,8,43,8],[40,5,40,8],[26,8,26,9],[27,8,27,9],[14,8,14,9],[15,8,15,9],[22,2,23,2],[22,3,23,3],[22,4,23,4],[8,5,9,5],[8,2,9,4],[9,8,9,9],[22,8,22,9],[4,12,5,12],[241,0,241,1],[26,1,26,7],[27,1,27,7],[28,1,28,7],[29,1,29,7],[30,1,30,7],[41,2,43,2],[41,3,43,3],[41,4,43,4],[41,5,43,5],[41,6,43,6],[41,7,43,7],[34,5,36,5],[34,6,36,6],[34,7,36,7]]}
["RELCOST: Decision Matrix",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,"Scenario",1]
[null,null,null,{"$f":"WhatIf!G7","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,"SENSITIVITY FACTORS OF BASE CASE",null,null,null,"COMMENTS"]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(A243<>0,A243<>\"\"),A243,\"\")","v":"Diesel, Hospital HTG (savings)"},null,{"$f":"IF(B243<>\"\",B243,\"\")","v":1},null,"Exploration of best and worst combinations of biofuel and diesel costs."]
[null,null,null,null,null,null,null,null,"Electricity, Medical Offices HTG (savings)",null,1]
[null,null,null,null,null,null,null,null,"Heat Recovered from Industrial Facility",null,1]
[null,null,null,null,null,null,null,null,"Biomass Fuel",null,1]
[null,"CASE","SENSITIVITY FACTORS",null,null,"PERFORMANCE MEASURE",null,null,"Capital Expenses",null,1]
[null,null,null,null,null,null,null,null,"O&M Expenses (Cost of Sales)",null,1]
[null,null,"Diesel, Hospital HTG (savings)","Biomass Fuel",null,"Equity IRR  ",null,null,"Plant Operating Factor",null,1]
[null,null,null,null,null,null,null,null,"Low Interest Loan",null,1]
[null,null,null,null,null,null,null,null,"Interest Rate, Low Interest Loan",null,1]
[null,"Base",1,1,null,0.151454995062759,null,null,"USDA REAP Grant",null,1]
[null,1,0.8,1.2,null,-6.2678041173316101E-2,null,null,"SEP Grant",null,1]
[null,2,1,1,null,0.151454995062759,null,null,"USFS Biomass Utilization Study Grant",null,1]
[null,3,1.2,0.8,null,0.317854898293357,null,null,"Discount Rate",null,1]
[null,4,null,null,null,null,null,null,"Inflation Rate",null,1]
[null,5,null,null,null,null,null,null,"Project Life",null,1]
[null,6,null,null,null,null,null,null,"",null,""]
[null,7,null,null,null,null,null,null,"",null,""]
[null,8,null,null,null,null,null,null,"",null,""]
[null,null,{"$f":"IF(C131=-1,\"Select a different parameter\",\"\")","v":""},{"$f":"IF(D131=-1,\"Select a different parameter\",\"\")","v":""},{"$f":"IF(E131=-1,\"Select a different parameter\",\"\")","v":""},null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,"",null,""]
[null,"Instructions:",null,null,null,null,null,null,"",null,""]
["1.","Select the performance measure you would like to use;  e.g. Equity IRR",null,null,null,null,null,null,"",null,""]
["2.","Select up to 3 forecast parameters whose variation you would like to examine; e.g. Capital Expenditures, Plant Operating Factor, etc.",null,null,null,null,null,null,"",null,""]
["3.","Enter sensitivity factors for each parameter.  A sensitivity factor of 100% corresponds to 0% variation from the expected value;  80% sensitivity indicates -20% variation from the expected value",null,null,null,null,null,null,"",null,""]
["4.","Click the \"Recalc Decision Matrix\" button to update results in green cells after any change in  scenearios, performance measures, or variation in parameters in yellow cells",null,null,null,null,null,null,"",null,""]
[null,null,null,null,null,null,null,null,"",null,""]
["MAKE TABLE WITH UP TO FOUR PERFORMANCE MEASURES "]
[]
[null,null,null,null,null,"SELECT FOUR PERFORMANCE MEASURES"]
[null,null,null,null,null,"Project IRR  ","Equity IRR  ","After-Tax Discounted Payback","Benefit Cost Ratio (After Tax)  "]
[null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,"Project IRR  "]
[]
[null,{"$f":"IF(SUM(C45:C53)+SUM(D45:D53)+SUM(E45:E53)<>SUM(C14:C22)+SUM(D14:D22)+SUM(E14:E22),\"Variation in Parameters Changed.\",\"\")","v":""},null,null,null,"","","",""]
[null,"SCENARIO: ","Biomass heating, main hospital building only, wood pellets"]
[null,"CASE","SENSITIVITY FACTORS",null,null,"MEASURE OF VIABILITY"]
[null,null,"Diesel, Hospital HTG (savings)","Biomass Fuel",null,"Project IRR  ","Equity IRR  ","After-Tax Discounted Payback","Benefit Cost Ratio (After Tax)  "]
[null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,"Project IRR  "]
[null,"Base",1,1,null,0.186274675398416,0.151454995062759,7.6202420350360303,2.35513406791853]
[null,1,0.8,1.2,null,-3.9260912134363397E-2,-6.2678041173316101E-2,"Exceeds 30 years",0.43412382078423101]
[null,2,1,1,null,0.186274675398416,0.151454995062759,7.6202420350360303,2.35513406791853]
[null,3,1.2,0.8,null,0.37084387363506499,0.317854898293357,4.1544469203091001,4.2761443150528304]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NOTES"]
[]
[]
[]
[]
[null,null,"State PTC 1 Electricity","State ITC","SEP Grant"]
[]
[null,null,0,0.05,0]
[null,null,0.1,0,0.25]
[null,null,0.2,0,0.25]
[null,null,0.25,0,0.25]
[null,null,0.2,0,0.5]
[null,null,0,0.05,0.25]
[null,null,0,0.05,0.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
[]
["Copied","No"]
[]
[null,"In-Process Results (changes while macro runs)"]
[null,{"$f":"B9","v":"CASE"},{"$f":"Decision_Parameter1","v":"Diesel, Hospital HTG (savings)"},{"$f":"Decision_Parameter2","v":"Biomass Fuel"},{"$f":"Decision_Parameter3","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,8,{"$f":"VLOOKUP(Decision_Parameter1,SensitivityFactors,2,FALSE)","v":1},{"$f":"VLOOKUP(Decision_Parameter2,SensitivityFactors,2,FALSE)","v":1},{"$f":"VLOOKUP(Decision_Parameter3,SensitivityFactors,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Decision_Measure,Results,3,FALSE)","v":0.15145499506275928}]
[null,null,{"$f":"IFERROR(VLOOKUP(Decision_Parameter1,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Diesel, Hospital HTG (savings)"},{"$f":"IFERROR(VLOOKUP(Decision_Parameter2,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Biomass Fuel"},{"$f":"IFERROR(VLOOKUP(Decision_Parameter3,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Select a Different Parameter"}]
[]
[]
[]
[null,null,"ALL OR NOTHING"]
[null,null,0,0,0]
[null,null,1,0,0]
[null,null,0,1,0]
[null,null,0,0,1]
[null,null,1,1,0]
[null,null,1,0,1]
[null,null,0,1,1]
[null,null,1,1,1]
[]
[null,"Original Values"]
[]
[]
[null,"RESULTS",null,null,null,null,"SENSITIVITY FACTORS"]
[null,{"$f":"WhatIf!F12","v":"Project Life"},{"$f":"WhatIf!G12","v":20},{"$f":"WhatIf!H12","v":"Years"},null,null,{"$f":"WhatIf!A7","v":"Escalation Forecast Type"},{"$f":"WhatIf!B7","v":"Likely"}]
[null,{"$f":"WhatIf!F13","v":"Life Cycle Cost Analysis"},{"$f":"WhatIf!G13","v":0},{"$f":"WhatIf!H13","v":"Value"},null,null,{"$f":"WhatIf!A8","v":"Environmental Credits"},{"$f":"WhatIf!B8","v":0},{"$f":"WhatIf!C8","v":"1st Yr Unit Costs"},{"$f":"WhatIf!D8","v":0}]
[null,{"$f":"WhatIf!F14","v":"Equity IRR  "},{"$f":"WhatIf!G14","v":"G"},{"$f":"WhatIf!H14","v":0.15145499506275928},null,null,{"$f":"WhatIf!A9","v":"State Production Incentive, Electricity"},{"$f":"WhatIf!B9","v":1},{"$f":"WhatIf!C9","v":0},{"$f":"WhatIf!D9","v":"$/kWh"},1]
[null,{"$f":"WhatIf!F15","v":"Project IRR  "},{"$f":"WhatIf!G15","v":"G"},{"$f":"WhatIf!H15","v":0.18627467539841591},null,null,{"$f":"WhatIf!A10","v":"State Production Incentive, Thermal Savings"},{"$f":"WhatIf!B10","v":1},{"$f":"WhatIf!C10","v":0},{"$f":"WhatIf!D10","v":"$/MMBtu"},{"$f":"K151+1","v":2}]
[null,{"$f":"WhatIf!F16","v":"Net Present Value  "},{"$f":"WhatIf!G16","v":"Y"},{"$f":"WhatIf!H16","v":522149.75676134083},null,null,{"$f":"WhatIf!A11","v":"Production Tax Credits"},{"$f":"WhatIf!B11","v":0},{"$f":"WhatIf!C11","v":"1st Yr Unit Costs"},{"$f":"WhatIf!D11","v":0},{"$f":"K152+1","v":3}]
[null,{"$f":"WhatIf!F17","v":"Benefit Cost Ratio (After Tax)  "},{"$f":"WhatIf!G17","v":"G"},{"$f":"WhatIf!H17","v":2.3551340679185291},null,null,{"$f":"WhatIf!A12","v":"Federal PTC "},{"$f":"WhatIf!B12","v":1},{"$f":"WhatIf!C12","v":0},{"$f":"WhatIf!D12","v":"$/kWh"},4]
[null,{"$f":"WhatIf!F18","v":"After-Tax Discounted Payback"},{"$f":"WhatIf!G18","v":"Y"},{"$f":"WhatIf!H18","v":7.6202420350360303},null,null,{"$f":"WhatIf!A13","v":"State PTC Electricity"},{"$f":"WhatIf!B13","v":1},{"$f":"WhatIf!C13","v":0},{"$f":"WhatIf!D13","v":"$/kWh/yr"},5]
[null,{"$f":"WhatIf!F19","v":"Simple Payback"},{"$f":"WhatIf!G19","v":0},{"$f":"WhatIf!H19","v":"Value"},null,null,{"$f":"WhatIf!A14","v":"State PTC Thermal"},{"$f":"WhatIf!B14","v":1},{"$f":"WhatIf!C14","v":0},{"$f":"WhatIf!D14","v":"MMBtu/yr"},6]
[null,{"$f":"WhatIf!F20","v":"Non-Discounted Payback"},{"$f":"WhatIf!G20","v":"Y"},{"$f":"WhatIf!H20","v":5.5767691411442781},null,null,{"$f":"WhatIf!A15","v":"Investment Tax Credits"},{"$f":"WhatIf!B15","v":0},{"$f":"WhatIf!C15","v":"Total"},{"$f":"WhatIf!D15","v":0},7]
[null,{"$f":"WhatIf!F21","v":"Simple Payback, First Year Operation"},{"$f":"WhatIf!G21","v":"Y"},{"$f":"WhatIf!H21","v":7.4144712667249788},null,null,{"$f":"WhatIf!A16","v":"Federal ITC"},{"$f":"WhatIf!B16","v":1},{"$f":"WhatIf!C16","v":0},{"$f":"WhatIf!D16","v":0},8]
[null,{"$f":"WhatIf!F22","v":0},{"$f":"WhatIf!G22","v":0},{"$f":"WhatIf!H22","v":0},null,null,{"$f":"WhatIf!A17","v":"State ITC"},{"$f":"WhatIf!B17","v":1},{"$f":"WhatIf!C17","v":0},{"$f":"WhatIf!D17","v":0},9]
[null,{"$f":"WhatIf!F23","v":" FINANCIAL SCORECARD"},{"$f":"WhatIf!G23","v":0},{"$f":"WhatIf!H23","v":0},null,null,{"$f":"WhatIf!A18","v":"Local ITC"},{"$f":"WhatIf!B18","v":1},{"$f":"WhatIf!C18","v":0},{"$f":"WhatIf!D18","v":0},10]
[null,{"$f":"WhatIf!F24","v":"Scorecard Year"},{"$f":"WhatIf!G24","v":10},{"$f":"WhatIf!H24","v":0},null,null,{"$f":"WhatIf!A19","v":"Income"},{"$f":"WhatIf!B19","v":0},{"$f":"WhatIf!C19","v":"1st Yr Unit Costs"},{"$f":"WhatIf!D19","v":0},11]
[null,{"$f":"WhatIf!F25","v":"Profitability Ratios (Margins)"},{"$f":"WhatIf!G25","v":0},{"$f":"WhatIf!H25","v":"Value"},null,null,{"$f":"WhatIf!A20","v":""},{"$f":"WhatIf!B20","v":1},{"$f":"WhatIf!C20","v":0},{"$f":"WhatIf!D20","v":"$/MWh"},12]
[null,{"$f":"WhatIf!F26","v":" Gross Margin  "},{"$f":"WhatIf!G26","v":"N/A"},{"$f":"WhatIf!H26","v":"N/A"},null,null,{"$f":"WhatIf!A21","v":""},{"$f":"WhatIf!B21","v":1},{"$f":"WhatIf!C21","v":""},{"$f":"WhatIf!D21","v":""},13]
[null,{"$f":"WhatIf!F27","v":"Operating Margin  "},{"$f":"WhatIf!G27","v":"N/A"},{"$f":"WhatIf!H27","v":"N/A"},null,null,{"$f":"WhatIf!A22","v":""},{"$f":"WhatIf!B22","v":1},{"$f":"WhatIf!C22","v":""},{"$f":"WhatIf!D22","v":""},14]
[null,{"$f":"WhatIf!F28","v":"Pre - Tax Margin  "},{"$f":"WhatIf!G28","v":"N/A"},{"$f":"WhatIf!H28","v":"N/A"},null,null,{"$f":"WhatIf!A23","v":""},{"$f":"WhatIf!B23","v":1},{"$f":"WhatIf!C23","v":""},{"$f":"WhatIf!D23","v":""},15]
[null,{"$f":"WhatIf!F29","v":"After - Tax Margin  "},{"$f":"WhatIf!G29","v":"N/A"},{"$f":"WhatIf!H29","v":"N/A"},null,null,{"$f":"WhatIf!A24","v":""},{"$f":"WhatIf!B24","v":1},{"$f":"WhatIf!C24","v":""},{"$f":"WhatIf!D24","v":""},16]
[null,{"$f":"WhatIf!F30","v":"Liquidity Measures"},{"$f":"WhatIf!G30","v":0},{"$f":"WhatIf!H30","v":"Value"},null,null,{"$f":"WhatIf!A25","v":""},{"$f":"WhatIf!B25","v":1},{"$f":"WhatIf!C25","v":""},{"$f":"WhatIf!D25","v":""},17]
[null,{"$f":"WhatIf!F31","v":"Current Ratio  "},{"$f":"WhatIf!G31","v":"N/A"},{"$f":"WhatIf!H31","v":"N/A"},null,null,{"$f":"WhatIf!A26","v":""},{"$f":"WhatIf!B26","v":1},{"$f":"WhatIf!C26","v":""},{"$f":"WhatIf!D26","v":""},18]
[null,{"$f":"WhatIf!F32","v":"Acid Test Ratio  "},{"$f":"WhatIf!G32","v":"N/A"},{"$f":"WhatIf!H32","v":"N/A"},null,null,{"$f":"WhatIf!A27","v":""},{"$f":"WhatIf!B27","v":1},{"$f":"WhatIf!C27","v":""},{"$f":"WhatIf!D27","v":""},19]
[null,{"$f":"WhatIf!F33","v":"Cash Flow Ratios"},{"$f":"WhatIf!G33","v":0},{"$f":"WhatIf!H33","v":"Value"},null,null,{"$f":"WhatIf!A28","v":""},{"$f":"WhatIf!B28","v":1},{"$f":"WhatIf!C28","v":""},{"$f":"WhatIf!D28","v":""},20]
[null,{"$f":"WhatIf!F34","v":"Debt Service Coverage Ratio  "},{"$f":"WhatIf!G34","v":"N/A"},{"$f":"WhatIf!H34","v":"N/A"},null,null,{"$f":"WhatIf!A29","v":"Purchased Quantities"},{"$f":"WhatIf!B29","v":0},{"$f":"WhatIf!C29","v":"1st Yr Unit Costs"},{"$f":"WhatIf!D29","v":0},21]
[null,{"$f":"WhatIf!F35","v":"Leverage Ratios"},{"$f":"WhatIf!G35","v":0},{"$f":"WhatIf!H35","v":"Value"},null,null,{"$f":"WhatIf!A30","v":"Diesel, Hospital HTG (savings)"},{"$f":"WhatIf!B30","v":1},{"$f":"WhatIf!C30","v":3.4},{"$f":"WhatIf!D30","v":"$/ gallons "},22]
[null,{"$f":"WhatIf!F36","v":"Debt to Equity  "},{"$f":"WhatIf!G36","v":"N/A"},{"$f":"WhatIf!H36","v":"N/A"},null,null,{"$f":"WhatIf!A31","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"WhatIf!B31","v":1},{"$f":"WhatIf!C31","v":4.0962999999999999E-2},{"$f":"WhatIf!D31","v":"$/ kWh "},23]
[null,{"$f":"WhatIf!F37","v":"Debt Ratio  "},{"$f":"WhatIf!G37","v":"R"},{"$f":"WhatIf!H37","v":"NA"},null,null,{"$f":"WhatIf!A32","v":"Heat Recovered from Industrial Facility"},{"$f":"WhatIf!B32","v":1},{"$f":"WhatIf!C32","v":13.65},{"$f":"WhatIf!D32","v":"$/MMBtu"},24]
[null,{"$f":"WhatIf!F38","v":"Equity Ratio  "},{"$f":"WhatIf!G38","v":"G"},{"$f":"WhatIf!H38","v":"NA"},null,null,{"$f":"WhatIf!A33","v":"Biomass Fuel"},{"$f":"WhatIf!B33","v":1},{"$f":"WhatIf!C33","v":185},{"$f":"WhatIf!D33","v":"$/bdt"},25]
[null,{"$f":"WhatIf!F39","v":"Debt-Asset Ratio  "},{"$f":"WhatIf!G39","v":"G"},{"$f":"WhatIf!H39","v":-3.1293811607767856E-17},null,null,{"$f":"WhatIf!A34","v":""},{"$f":"WhatIf!B34","v":1},{"$f":"WhatIf!C34","v":0},{"$f":"WhatIf!D34","v":""},26]
[null,{"$f":"WhatIf!F40","v":"Interest Coverage"},{"$f":"WhatIf!G40","v":"N/A"},{"$f":"WhatIf!H40","v":"N/A"},null,null,{"$f":"WhatIf!A35","v":""},{"$f":"WhatIf!B35","v":1},{"$f":"WhatIf!C35","v":0},{"$f":"WhatIf!D35","v":""},27]
[null,{"$f":"WhatIf!F41","v":" Cash Flow and Profit in Scorecard Year"},{"$f":"WhatIf!G41","v":0},{"$f":"WhatIf!H41","v":"Value"},null,null,{"$f":"WhatIf!A36","v":""},{"$f":"WhatIf!B36","v":1},{"$f":"WhatIf!C36","v":0},{"$f":"WhatIf!D36","v":""},28]
[null,{"$f":"WhatIf!F42","v":"Net Cash Flow (Discounted)"},{"$f":"WhatIf!G42","v":0},{"$f":"WhatIf!H42","v":45576.423210955843},null,null,{"$f":"WhatIf!A37","v":""},{"$f":"WhatIf!B37","v":1},{"$f":"WhatIf!C37","v":0},{"$f":"WhatIf!D37","v":""},29]
[null,{"$f":"WhatIf!F43","v":"Cash Balance"},{"$f":"WhatIf!G43","v":0},{"$f":"WhatIf!H43","v":221275.71493050904},null,null,{"$f":"WhatIf!A38","v":""},{"$f":"WhatIf!B38","v":1},{"$f":"WhatIf!C38","v":0},{"$f":"WhatIf!D38","v":""},30]
[null,{"$f":"WhatIf!F44","v":"Gross Income (Profit)"},{"$f":"WhatIf!G44","v":0},{"$f":"WhatIf!H44","v":70703.991310533951},null,null,{"$f":"WhatIf!A39","v":""},{"$f":"WhatIf!B39","v":1},{"$f":"WhatIf!C39","v":0},{"$f":"WhatIf!D39","v":""},31]
[null,{"$f":"WhatIf!F45","v":"Operating Income (EBIT)"},{"$f":"WhatIf!G45","v":0},{"$f":"WhatIf!H45","v":70703.991310533951},null,null,{"$f":"WhatIf!A40","v":"Expenses"},{"$f":"WhatIf!B40","v":0},{"$f":"WhatIf!C40","v":"1st 5 Years"},{"$f":"WhatIf!D40","v":0},32]
[null,{"$f":"WhatIf!F46","v":"Net Profit After Taxes"},{"$f":"WhatIf!G46","v":0},{"$f":"WhatIf!H46","v":70703.991310533951},null,null,{"$f":"WhatIf!A41","v":"Capital Expenses"},{"$f":"WhatIf!B41","v":1},{"$f":"WhatIf!C41","v":708743},{"$f":"WhatIf!D41","v":"Total"},33]
[null,{"$f":"WhatIf!F47","v":"Levelized Costs (Taxes + franchise fees included)"},{"$f":"WhatIf!G47","v":0},{"$f":"WhatIf!H47","v":0},null,null,{"$f":"WhatIf!A42","v":"Major Expenses"},{"$f":"WhatIf!B42","v":1},{"$f":"WhatIf!C42","v":0},{"$f":"WhatIf!D42","v":"Total "},34]
[null,{"$f":"WhatIf!F48","v":""},{"$f":"WhatIf!G48","v":"G"},{"$f":"WhatIf!H48","v":0},null,null,{"$f":"WhatIf!A43","v":"O&M Expenses (Cost of Sales)"},{"$f":"WhatIf!B43","v":1},{"$f":"WhatIf!C43","v":-54774.444858737625},{"$f":"WhatIf!D43","v":"Ave."},35]
[null,{"$f":"WhatIf!F49","v":""},{"$f":"WhatIf!G49","v":"Y"},{"$f":"WhatIf!H49","v":0},null,null,{"$f":"WhatIf!A44","v":"Operating Expenses, Other"},{"$f":"WhatIf!B44","v":1},{"$f":"WhatIf!C44","v":""},{"$f":"WhatIf!D44","v":"Ave."},36]
[null,{"$f":"WhatIf!F50","v":""},{"$f":"WhatIf!G50","v":"Y"},{"$f":"WhatIf!H50","v":0},null,null,{"$f":"WhatIf!A45","v":"Operating Labor"},{"$f":"WhatIf!B45","v":1},{"$f":"WhatIf!C45","v":0},{"$f":"WhatIf!D45","v":"Ave."},37]
[null,{"$f":"WhatIf!F51","v":""},{"$f":"WhatIf!G51","v":"Y"},{"$f":"WhatIf!H51","v":0},null,null,{"$f":"WhatIf!A46","v":"Insurance Expense"},{"$f":"WhatIf!B46","v":1},{"$f":"WhatIf!C46","v":0},{"$f":"WhatIf!D46","v":"Ave"},38]
[null,{"$f":"WhatIf!F52","v":""},{"$f":"WhatIf!G52","v":"Y"},{"$f":"WhatIf!H52","v":0},null,null,{"$f":"WhatIf!A47","v":"Property Taxes"},{"$f":"WhatIf!B47","v":1},{"$f":"WhatIf!C47","v":0},{"$f":"WhatIf!D47","v":"Ave."},39]
[null,{"$f":"WhatIf!F53","v":""},{"$f":"WhatIf!G53","v":"Y"},{"$f":"WhatIf!H53","v":0},null,null,{"$f":"WhatIf!A48","v":"Operation"},{"$f":"WhatIf!B48","v":0},{"$f":"WhatIf!C48","v":"1st 5 Years"},{"$f":"WhatIf!D48","v":0},40]
[null,{"$f":"WhatIf!F54","v":""},{"$f":"WhatIf!G54","v":"Y"},{"$f":"WhatIf!H54","v":0},null,null,{"$f":"WhatIf!A49","v":"Plant Operating Factor"},{"$f":"WhatIf!B49","v":1},{"$f":"WhatIf!C49","v":1},{"$f":"WhatIf!D49","v":"Ave."},41]
[null,{"$f":"WhatIf!F55","v":""},{"$f":"WhatIf!G55","v":"Y"},{"$f":"WhatIf!H55","v":0},null,null,{"$f":"WhatIf!A50","v":"Borrowed Funds"},{"$f":"WhatIf!B50","v":0},{"$f":"WhatIf!C50","v":0},{"$f":"WhatIf!D50","v":0},42]
[null,{"$f":"WhatIf!F56","v":""},{"$f":"WhatIf!G56","v":"Y"},{"$f":"WhatIf!H56","v":0},null,null,{"$f":"WhatIf!A51","v":"Low Interest Loan"},{"$f":"WhatIf!B51","v":1},{"$f":"WhatIf!C51","v":100000},{"$f":"WhatIf!D51","v":"Low Interest Loan"},43]
[null,"Define red, yellow and green indicators defined on \"Stop-Light Colors\" tab",null,null,null,null,{"$f":"WhatIf!A52","v":"Loan 2"},{"$f":"WhatIf!B52","v":1},{"$f":"WhatIf!C52","v":0},{"$f":"WhatIf!D52","v":""},44]
[null,null,null,null,null,null,{"$f":"WhatIf!A53","v":"Loan 3"},{"$f":"WhatIf!B53","v":1},{"$f":"WhatIf!C53","v":0},{"$f":"WhatIf!D53","v":""},45]
[null,null,null,null,null,null,{"$f":"WhatIf!A54","v":"Interest Rate, Low Interest Loan"},{"$f":"WhatIf!B54","v":1},{"$f":"WhatIf!C54","v":0.04},{"$f":"WhatIf!D54","v":"Low Interest Loan"},46]
[null,null,null,null,null,null,{"$f":"WhatIf!A55","v":"Interest Rate, Loan 2"},{"$f":"WhatIf!B55","v":1},{"$f":"WhatIf!C55","v":0},{"$f":"WhatIf!D55","v":""},47]
[null,null,null,null,null,null,{"$f":"WhatIf!A56","v":"Interest Rate, Loan 3"},{"$f":"WhatIf!B56","v":1},{"$f":"WhatIf!C56","v":0},{"$f":"WhatIf!D56","v":""},48]
[null,null,null,null,null,null,{"$f":"WhatIf!A57","v":"Equity Investments"},{"$f":"WhatIf!B57","v":0},{"$f":"WhatIf!C57","v":0},{"$f":"WhatIf!D57","v":0},49]
[null,null,null,null,null,null,{"$f":"WhatIf!A58","v":"Equity Investment"},{"$f":"WhatIf!B58","v":1},{"$f":"WhatIf!C58","v":0},{"$f":"WhatIf!D58","v":"Equity Investment"},50]
[null,null,null,null,null,null,{"$f":"WhatIf!A59","v":"Equity Investment 2"},{"$f":"WhatIf!B59","v":1},{"$f":"WhatIf!C59","v":0},{"$f":"WhatIf!D59","v":""},51]
[null,null,null,null,null,null,{"$f":"WhatIf!A60","v":"Equity Investment 3"},{"$f":"WhatIf!B60","v":1},{"$f":"WhatIf!C60","v":0},{"$f":"WhatIf!D60","v":""},52]
[null,null,null,null,null,null,{"$f":"WhatIf!A61","v":"Grants"},{"$f":"WhatIf!B61","v":0},{"$f":"WhatIf!C61","v":0},{"$f":"WhatIf!D61","v":0},53]
[null,null,null,null,null,null,{"$f":"WhatIf!A62","v":"USDA REAP Grant"},{"$f":"WhatIf!B62","v":1},{"$f":"WhatIf!C62","v":177185.75},{"$f":"WhatIf!D62","v":"USDA REAP Grant"},54]
[null,null,null,null,null,null,{"$f":"WhatIf!A63","v":"SEP Grant"},{"$f":"WhatIf!B63","v":1},{"$f":"WhatIf!C63","v":100000},{"$f":"WhatIf!D63","v":"SEP Grant"},55]
[null,null,null,null,null,null,{"$f":"WhatIf!A64","v":"USFS Biomass Utilization Study Grant"},{"$f":"WhatIf!B64","v":1},{"$f":"WhatIf!C64","v":46245},{"$f":"WhatIf!D64","v":"USFS Biomass Utilization Study Grant"},56]
[null,null,null,null,null,null,{"$f":"WhatIf!A65","v":"Financial Assumptions"},{"$f":"WhatIf!B65","v":0},{"$f":"WhatIf!C65","v":0},{"$f":"WhatIf!D65","v":0},57]
[null,null,null,null,null,null,{"$f":"WhatIf!A66","v":"Discount Rate"},{"$f":"WhatIf!B66","v":1},{"$f":"WhatIf!C66","v":0.05},{"$f":"WhatIf!D66","v":0},58]
[null,null,null,null,null,null,{"$f":"WhatIf!A67","v":"Inflation Rate"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":2.7E-2},{"$f":"WhatIf!D67","v":0},{"$f":"K208+1","v":59}]
["Future Development",null,null,null,null,null,{"$f":"WhatIf!A68","v":"Project Life"},{"$f":"WhatIf!B68","v":1},{"$f":"WhatIf!C68","v":20},{"$f":"WhatIf!D68","v":"years"},60]
[null,null,null,null,null,null,{"$f":"WhatIf!A69","v":"User-Defined Sensitivity Factors (Optional)"},{"$f":"WhatIf!B69","v":0},{"$f":"WhatIf!C69","v":"1st Year"},{"$f":"WhatIf!D69","v":0},61]
[null,"To Do",null,null,null,null,{"$f":"WhatIf!A70","v":0},{"$f":"WhatIf!B70","v":0},{"$f":"WhatIf!C70","v":0},{"$f":"WhatIf!D70","v":0},62]
[null,"Indicate when recalc is needed",null,null,null,null,{"$f":"WhatIf!A71","v":0},{"$f":"WhatIf!B71","v":0},{"$f":"WhatIf!C71","v":0},{"$f":"WhatIf!D71","v":0},63]
[null,"Auto recalc on selection of new perf measure",null,null,null,null,{"$f":"WhatIf!A72","v":0},{"$f":"WhatIf!B72","v":0},{"$f":"WhatIf!C72","v":0},{"$f":"WhatIf!D72","v":0},64]
[null,"3 selected discount rates",null,null,null,null,{"$f":"WhatIf!A73","v":0},{"$f":"WhatIf!B73","v":0},{"$f":"WhatIf!C73","v":0},{"$f":"WhatIf!D73","v":0},65]
[]
[null,"Decision_AdditionalParameter","Cell Name","Initial Value","Format"]
[]
[null,"Discount Rate","Discount_rate",{"$f":"Discount_rate","v":0.05}]
[null,"General Inflation Rate","Inflation",{"$f":"Inflation","v":2.7E-2}]
[null,"Project Life","ProjectLife",{"$f":"ProjectLife","v":20}]
[null,{"$f":"IF(WhatIf!A79<>\"\",WhatIf!A79,\"\")","v":""},"Multiplier1",{"$f":"Multiplier1","v":0}]
[null,{"$f":"IF(WhatIf!A80<>\"\",WhatIf!A80,\"\")","v":""},"Multiplier2",{"$f":"Multiplier2","v":0}]
[null,{"$f":"IF(WhatIf!A81<>\"\",WhatIf!A81,\"\")","v":""},"Multiplier3",{"$f":"Multiplier3","v":0}]
[null,{"$f":"IF(WhatIf!A82<>\"\",WhatIf!A82,\"\")","v":""},"Multiplier4",{"$f":"Multiplier4","v":0}]
[null,{"$f":"IF(WhatIf!A83<>\"\",WhatIf!A83,\"\")","v":""},"Multiplier5",{"$f":"Multiplier5","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Forecast parameters",{"$f":"WhatIf!B80","v":0}]
["Diesel, Hospital HTG (savings)",{"$f":"IFERROR(VLOOKUP($A243,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($A243,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($A243,SensitivityFactorRange,4,FALSE),\"\")","v":"$/ gallons "}]
["Electricity, Medical Offices HTG (savings)",{"$f":"IFERROR(VLOOKUP(A244,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($A244,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($A244,SensitivityFactorRange,4,FALSE),\"\")","v":"$/ kWh "}]
["Heat Recovered from Industrial Facility",1,{"$f":"IFERROR(VLOOKUP($A245,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($A245,SensitivityFactorRange,4,FALSE),\"\")","v":"$/MMBtu"}]
["Biomass Fuel",1,{"$f":"IFERROR(VLOOKUP($A246,SensitivityFactorRange,2,FALSE),\"\")","v":1},{"$f":"IFERROR(VLOOKUP($A246,SensitivityFactorRange,4,FALSE),\"\")","v":"$/bdt"}]
["Capital Expenses",1,1,"Total"]
["O&M Expenses (Cost of Sales)",1,1,"Ave."]
["Plant Operating Factor",1,1,"Ave."]
["Low Interest Loan",1,1,"Low Interest Loan"]
["Interest Rate, Low Interest Loan",1,1,"Low Interest Loan"]
["USDA REAP Grant",1,1,"USDA REAP Grant"]
["SEP Grant",1,1,"SEP Grant"]
["USFS Biomass Utilization Study Grant",1,1,"USFS Biomass Utilization Study Grant"]
["Discount Rate",1,1,0]
["Inflation Rate",1,1,0]
["Project Life",1,1,"years"]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",{"$f":"IFERROR(VLOOKUP($A275,SensitivityFactorRange,4,FALSE),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(A276,SensitivityFactorRange,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($A276,SensitivityFactorRange,2,FALSE),\"\")","v":""},""]
[null,"","",""]
[null,"","",""]
[]
[]
[]
[]
[]
[]
[]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]

{"sheet":"Scenarios","index":7,"n_rows":313,"n_cols":36,"rows_kept":313,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Scenarios (Optional)",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",null,{"$f":"+Scorecard_Year","v":10}]
[]
[null,"SCENARIO DESCRIPTIONS:  Describe scenarios and assign numbers for running them from the WhatIf tab.",null,null,null,"Do not cut and paste cells.  Copy and paste to preserve cell references."]
[]
[null,null,{"$f":"B275","v":""}]
[null,"Scenario Description","Scenario Number","Notes"]
[{"$f":"C$9","v":1},"Heat recovery from industrial facility, main hospital building only",1,null,null,"Diesel",3.4,"per gallon",null," Contractor profit ",0.3,null,"Effectiveness of HR coils",0.7]
[{"$f":"C$10","v":2},"Heat recovery from industrial facility, medical campus",2,null,null," Electricity ",4.0962999999999999E-2,"per kWh",null,"Contingency",0.1,null,"Distribution losses",0.1]
[{"$f":"C$11","v":3},"Biomass heating, main hospital building only, wood pellets",3,null,null,"Propane",2.5,"per gallon",null,"Engineering & Design",0.15,null,"Backup heating requirements (heat rec)",0.1]
[{"$f":"C$12","v":4},"Biomass heating, main hospital building only, wood chips",4,null,null,"Recovered heat",13.65,"per MMBtu (est as half cost of propane)",null,null,null,null,"Distance of industrial site from hospital",0.25,"mile"]
[{"$f":"C$13","v":5},"Biomass heating, medical campus, wood pellets",5,null,null,"Diesel",{"$f":"G9/Conversion_DieselGallons_To_MMBtu","v":24.460431654676256},"per MMBtu",null," Current diesel use for hospital HTG ",46000,"gallons per year",{"$f":"K13*Conversion_DieselGallons_To_MMBtu","v":6394.0000000000009},"MMBtu/yr"]
[{"$f":"C$14","v":6},"Biomass heating, medical campus, wood chips",6,null,null,"Electricity",{"$f":"G10/Conversion_ElectricitykWh_To_MMBtu","v":12.002050981541167},"per MMBtu",null,"Medical bldg 1 HTG",60000,"kWh/yr",{"$f":"K14*Conversion_ElectricitykWh_To_MMBtu","v":204.78},"MMBtu/yr"]
[{"$f":"C$15","v":0},null,null,null,null,"Propane",{"$f":"G11/Conversion_PropaneGallons_To_MMBtu","v":27.292576419213972},"per MMBtu",null," Medical bldg 2 HTG ",57000,"kWh/yr",{"$f":"K15*Conversion_ElectricitykWh_To_MMBtu","v":194.541},"MMBtu/yr"]
[{"$f":"C$16","v":0},null,null,null,null,null,null,null,null," Wood to heat hospital ",400,"bone dry tons",{"$f":"K16*2000*8000/10^6","v":6400},"MMBtu/yr"]
[{"$f":"C$17","v":0},null,null,null,null,null,null,null,null,"Trenching & pipe cost",100,"per foot","Distance of industrial site from hospital",0.25,"mile"]
[{"$f":"C$18","v":0}]
[null,{"$f":"B34","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IF(WhatIf!Project<>\"\",WhatIf!Project,\"\")","v":3}]
[]
[]
[null,"CAPITAL EXPENDITURES:  Enter parameters for each scenario. Use top row for headings. Create references to parameters on Capital Expenditure sheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description","Modifications at Hospital","Modifications at Industrial Facility for Heat Rec Project","Trench and Pipe from Industrial Facility to Site","Interconnection to medical offices","Wood-Fired Boiler","Stack & Pollution Control Equipment","Boiler House and/or Fuel Storage Silo","Thermal Storage Tank","Controls","Fuel Handling & Screening","Site Fuel Handling","Easements and Permiting"]
[{"$f":"C$9","v":1},{"$f":"IF(ISBLANK(B9)=FALSE,CONCATENATE(C9,\"  \",B9),\"\")","v":"1  Heat recovery from industrial facility, main hospital building only"},50000,50000,132000,null," $                            -  "," $                            -  "," $                            -  "," $                            -  ",10000," $                            -  ",null,30000]
[{"$f":"C$10","v":2},{"$f":"IF(ISBLANK(B10)=FALSE,CONCATENATE(C10,\"  \",B10),\"\")","v":"2  Heat recovery from industrial facility, medical campus"},50000,50000,132000,200000," $                            -  "," $                            -  "," $                            -  "," $                            -  ",10000," $                            -  ",null,30000]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets",50000," $                            -  "," $                            -  "," $                            -  ",300000," $                            -  ",80000,20000,10000," $                            -  ",null," $                            -  "]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips",50000," $                            -  "," $                            -  "," $                            -  ",300000,80000,110000,20000,10000,25000,20000,10000]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets",50000," $                            -  "," $                            -  ",200000,300000," $                            -  ",80000,20000,10000," $                            -  ",null," $                            -  "]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips",50000," $                            -  "," $                            -  ",200000,300000,80000,110000,20000,10000,25000,20000,10000]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"$C$19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$N$33,B233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$N$33,C$233,FALSE),0)","v":50000},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$N$33,D$233,FALSE),0)","v":" $                            -  "}," $                            -  "," $                            -  ",300000," $                            -  ",80000,20000,10000," $                            -  ",0," $                            -  "]
[null,"Notes"]
[]
[]
[null,"FUNDING PLAN:  Enter parameters for each scenario. Use top row for headings. Create references to parameters on Funding Plan sheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description","Low Interest Loan, Interest Rate","Max Loan Amount","Loan as Percent CapEx","Grant as Percent CapEx","Maximum Grant (CapEx if no max)","Maximum %, USDA REAP Grant","% of Engineering & Design Costs, U.S. Forest Service Wood Biomass Study Grant","Engineering & Design Costs"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Heat recovery from industrial facility, main hospital building only"},0.04,100000,0.5,0.25,100000,0.25,1,46245]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Heat recovery from industrial facility, medical campus"},0.04,100000,0.5,0.25,100000,0.25,1,46245]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets",0.04,100000,0.5,0.25,100000,0.25,1,46245]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips",0.04,100000,0.5,0.25,100000,0.25,1,46245]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets",0.04,100000,0.5,0.25,100000,0.25,1,46245]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips",0.04,100000,0.5,0.25,100000,0.25,1,46245]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"$C$19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$40:$N$49,B233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$40:$N$49,C$233,FALSE),0)","v":0.04},{"$f":"IFERROR(VLOOKUP($C$19,$A$40:$N$49,D$233,FALSE),0)","v":100000},0.5,0.25,100000,0.25,1,46245,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"PURCHASES:  Enter parameters for each scenario. Use top row for headings and second row for the base case. Create references to parameters on Purchases sheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description","Diesel, Hospital HTG (gallons per year)","Electricity, Medical Office Bldg HTG","Recovered Heat for Hospital (MMBtu)","Recovered Heat for Medical Offices (MMBtu)","Back Up Heat Requirements","Wood, Hospital HTG (bdt)","Wood, Medical Offices HTG","Biomass Cost per BDT","Diesel Cost ($/gallon)","Electricity Cost ($/kWh)","Cost of Recovered Heat ($ per MMBtu)"]
[null,"BASE CASE",{"$f":"K13","v":46000},{"$f":"K14+K15","v":117000},0,null,null,0,0,0]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Heat recovery from industrial facility, main hospital building only"},{"$f":"$K$13*G57","v":4600},{"$f":"D56","v":117000},{"$f":"M13/(1-N10)","v":7104.4444444444453},0,0.1,0,0,0,{"$f":"G9","v":3.4},{"$f":"G10","v":4.0962999999999999E-2},{"$f":"G12","v":13.65}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Heat recovery from industrial facility, medical campus"},{"$f":"$K$13*G58","v":4600},{"$f":"$D$56*G58","v":11700},{"$f":"M13/(1-N10)","v":7104.4444444444453},{"$f":"(M14+M15)/N9/(1-N10)","v":633.84285714285727},0.1,0,0,0,{"$f":"K57","v":3.4},{"$f":"L57","v":4.0962999999999999E-2},{"$f":"M57","v":13.65}]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets",6900,{"$f":"$D$56","v":117000},0,0,0.15,400,0,185,{"$f":"K58","v":3.4},{"$f":"L58","v":4.0962999999999999E-2},{"$f":"M58","v":13.65}]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips",6900,{"$f":"$D$56","v":117000},0,0,0.15,400,0,50,3.4,4.0962999999999999E-2,{"$f":"M59","v":13.65}]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets",6900,{"$f":"$D$56*G61","v":17550},0,0,0.15,400,{"$f":"H61/M13*(M14+M15)/N9","v":35.687117386835872},185,3.4,4.0962999999999999E-2,{"$f":"M60","v":13.65}]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips",6900,17550,0,0,0.15,400,{"$f":"H61/M13*(M14+M15)/N9","v":35.687117386835872},50,3.4,4.0962999999999999E-2,{"$f":"M61","v":13.65}]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"$C$19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$N$66,B233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$N$66,C$233,FALSE),0)","v":6900},{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$N$66,D233,FALSE),0)","v":117000},0,0,0.15,400,0,185,3.4,4.0962999999999999E-2,13.65,0]
[null,"Notes"]
[]
[]
[null,"SALES & SAVINGS  -- PRODUCTION INCENTIVES",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Heat recovery from industrial facility, main hospital building only"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Heat recovery from industrial facility, medical campus"}]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets"]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips"]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets"]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips"]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"$C$19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$74:$N$83,B233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$74:$N$83,C$233,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$74:$N$83,D233,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"O&M (Not including fuel costs)",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description","Scheduled Annual Maintenace (Hours per Year)"," Routine Maintenance (Hours per Year) ","Annualized Major Expenses","Fully loaded labor cost"]
[null,"BASE CASE","                                -  ","                               -  "]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Heat recovery from industrial facility, main hospital building only"},10,30,1500,75]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Heat recovery from industrial facility, medical campus"},10,30,1500,75]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets",10,34,2000,75]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips",20,240,3000,75]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets",10,34,2000,75]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips",20,240,3000,75]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"$C$19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$N$100,B233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$N$100,C$233,FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$N$100,D233,FALSE),0)","v":34},2000,75,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"TAXES & FEES  -- TAX CREDITS -- DEPRECIATION"]
[null,"Scenario Description"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Heat recovery from industrial facility, main hospital building only"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Heat recovery from industrial facility, medical campus"}]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets"]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips"]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets"]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips"]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"$C$19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$107:$N$116,B$233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$107:$N$116,C$233,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"COST ESCALATION",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description","Fossil Fuels Cost Escalation","Biomass Cost Escalation"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Heat recovery from industrial facility, main hospital building only"},3.5999999999999997E-2,0.04]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Heat recovery from industrial facility, medical campus"},3.5999999999999997E-2,0.04]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets",3.5999999999999997E-2,0.04]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips",3.5999999999999997E-2,0.04]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets",3.5999999999999997E-2,0.04]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips",3.5999999999999997E-2,0.04]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"$C$19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$124:$N$133,B$233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$124:$N$133,C$233,FALSE),0)","v":3.5999999999999997E-2},0.04,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"COST ALLOCATION",null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Heat recovery from industrial facility, main hospital building only"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Heat recovery from industrial facility, medical campus"}]
[{"$f":"C$11","v":3},"3  Biomass heating, main hospital building only, wood pellets"]
[{"$f":"C$12","v":4},"4  Biomass heating, main hospital building only, wood chips"]
[{"$f":"C$13","v":5},"5  Biomass heating, medical campus, wood pellets"]
[{"$f":"C$14","v":6},"6  Biomass heating, medical campus, wood chips"]
[{"$f":"C$15","v":0},""]
[{"$f":"C$16","v":0},""]
[{"$f":"C$17","v":0},""]
[{"$f":"C$18","v":0},""]
[{"$f":"C19","v":3},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$N$150,B$233,FALSE),\"\")","v":"3  Biomass heating, main hospital building only, wood pellets"},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$N$150,C$233,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
[null,"Toggle_Comments_Scenarios","Hidden"]
[null,"CopyingFormats","No"]
[null,"StoreNumberFormat","_(* #,##0_);_(* (#,##0);_(* \"-\"??_);_(@_)"]
[]
["VLOOKUP LOOKUP COLUMN",2,{"$f":"B233+1","v":3},4,5,6,7,8,9,10,11,{"$f":"K233+1","v":12},{"$f":"L233+1","v":13},{"$f":"M233+1","v":14}]
[]
[]
[]
[{"$f":"ISBLANK(B9)","v":false},{"$f":"C9","v":1},{"$f":"IF(B9=\"\",\"\",B9)","v":"Heat recovery from industrial facility, main hospital building only"}]
[false,2,"Heat recovery from industrial facility, medical campus"]
[false,3,"Biomass heating, main hospital building only, wood pellets"]
[false,4,"Biomass heating, main hospital building only, wood chips"]
[false,5,"Biomass heating, medical campus, wood pellets"]
[false,6,"Biomass heating, medical campus, wood chips"]
[true,0,""]
[true,0,""]
[{"$f":"ISBLANK(B18)","v":true},{"$f":"C18","v":0},{"$f":"IF(B18=\"\",\"\",B18)","v":""}]
[]
[]
[null,"Message When Getting Scenario","Changing Scenario"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NOT DONE"]
["SCENARIO MENUS",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9]
[null,null,"ERRORS INDICATE MENUS NEED UPDATING",null,"Copied menu",null,null,null,null,null,null,{"$f":"E264","v":1},{"$f":"E265","v":2},{"$f":"E266","v":3},{"$f":"E267","v":4},{"$f":"E268","v":5},{"$f":"E269","v":6},{"$f":"E270","v":0},{"$f":"E271","v":0},{"$f":"E273","v":0}]
[{"$f":"IF(A237=TRUE,0,1)","v":1},{"$f":"B9","v":"Heat recovery from industrial facility, main hospital building only"},{"$f":"IF(OR(B264=\"\",B264=0),0,VLOOKUP(C9,DropDown_ProjectNumbers,1,FALSE))","v":1},{"$f":"IF(B264=\"\",0,IF(E9<>0,VLOOKUP(E9,DropDown_OptionNumbers,1,FALSE),0))","v":0},1,{"$f":"IF(E264<>\"\",VLOOKUP(E264,C$264:C$273,1,FALSE),\"\")","v":1},null,{"$f":"IF(OR(G264<>\"\",G264<>0),VLOOKUP(G264,D$264:D$273,1,FALSE),\"\")","v":""},null,1,null,{"$f":"IF($C264=L$263,$D264,\"\")","v":0},"","","","","","","","",{"$f":"J264","v":1}]
[{"$f":"IF(A238=TRUE,0,1)","v":1},"Heat recovery from industrial facility, medical campus",2,0,2,2,null,"",null,2,null,"",0,"","","","","","","",{"$f":"J265","v":2}]
[{"$f":"IF(A239=TRUE,0,1)","v":1},"Biomass heating, main hospital building only, wood pellets",3,0,3,3,null,"",null,3,null,"","",0,"","","","","","",3]
[{"$f":"IF(A240=TRUE,0,1)","v":1},"Biomass heating, main hospital building only, wood chips",4,0,4,4,null,"",null,4,null,"","","",0,"","","","","",4]
[1,"Biomass heating, medical campus, wood pellets",5,0,5,5,null,"",null,5,null,"","","","",0,"","","","",5]
[1,"Biomass heating, medical campus, wood chips",6,0,6,6,null,"",null,6,null,"","","","","",0,"","","",6]
[0,0,0,0,null,"",null,"",null,7,null,"","","","","","",0,0,0,7]
[0,0,0,0,null,"",null,"",null,8,null,"","","","","","",0,0,0,8]
[0,0,0,0,null,"",null,"",null,8,null,"","","","","","",0,0,0,{"$f":"J272","v":8}]
[{"$f":"IF(A245=TRUE,0,1)","v":0},0,0,0,null,"",null,"",null,9,null,"","","","","","",0,0,0,9]
[{"$f":"SUM(A264:A273)","v":6},{"$f":"SUM(C274:H274)","v":42},{"$f":"SUM(C264:C273)","v":21},{"$f":"SUM(D264:D273)","v":0},null,{"$f":"SUM(F264:F273)","v":21},null,{"$f":"SUM(H264:H273)","v":0},null,null,null,{"$f":"IF($C274=L$263,$D274,\"\")","v":""},{"$f":"IF($C274=M$263,$D274,\"\")","v":""},{"$f":"IF($C274=N$263,$D274,\"\")","v":""},{"$f":"IF($C274=O$263,$D274,\"\")","v":""}]
[null,{"$f":"IF(A274=0,\"\",IF(ISERROR(B274)=TRUE,\"Update Menus\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,"SORT AREA"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L263","v":1},2,3,4,5,6,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J264","v":1},{"$f":"E264","v":1},"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,2,2,"A","A","A","A","","","","",""]
[null,null,null,null,null,null,null,null,null,3,3,"B","","B","B","","","","",""]
[null,null,null,null,null,null,null,null,null,4,4,"","","C",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,5,5,"","","D",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,6,6,"","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,7,0,"","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,8,0,"","",null,null,"","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"J273","v":9},{"$f":"E273","v":0},"",null,null,null,"","","","",""]
[]
[]
[]
[]
[]
[null,null,null,"DropDown_ProjectNumbers, SandwichCell_ProjectMenuTop"]
[null,null,null,1]
[null,null,null,2]
[null,null,null,3]
[null,null,null,4]
[null,null,null,5]
[null,"SHOW AND HIDE COMMENTS",null,6]
[null,null,null," SandwichCell_ProjectMenuBottom"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"DropDown_OptionNumbers,, SandwichCell_OptionMenuTop"]
[]
[]
[null,null,null,null,null," SandwichCell_OptionMenuBottom"]

{"sheet":"Capital Expenditures","index":8,"n_rows":151,"n_cols":58,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[null,null,"RELCOST: Capital Expenditures",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET (Optional)",null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C23)=FALSE,Scenarios!C23,\"\")","v":"Modifications at Hospital"},{"$f":"IF(ISBLANK(Scenarios!D23)=FALSE,Scenarios!D23,\"\")","v":"Modifications at Industrial Facility for Heat Rec Project"},{"$f":"IF(ISBLANK(Scenarios!E23)=FALSE,Scenarios!E23,\"\")","v":"Trench and Pipe from Industrial Facility to Site"},{"$f":"IF(ISBLANK(Scenarios!F23)=FALSE,Scenarios!F23,\"\")","v":"Interconnection to medical offices"},{"$f":"IF(ISBLANK(Scenarios!G23)=FALSE,Scenarios!G23,\"\")","v":"Wood-Fired Boiler"},{"$f":"IF(ISBLANK(Scenarios!H23)=FALSE,Scenarios!H23,\"\")","v":"Stack & Pollution Control Equipment"},{"$f":"IF(ISBLANK(Scenarios!I23)=FALSE,Scenarios!I23,\"\")","v":"Boiler House and/or Fuel Storage Silo"},{"$f":"IF(ISBLANK(Scenarios!J23)=FALSE,Scenarios!J23,\"\")","v":"Thermal Storage Tank"},{"$f":"IF(ISBLANK(Scenarios!K23)=FALSE,Scenarios!K23,\"\")","v":"Controls"},{"$f":"IF(ISBLANK(Scenarios!L23)=FALSE,Scenarios!L23,\"\")","v":"Fuel Handling & Screening"},{"$f":"IF(ISBLANK(Scenarios!M23)=FALSE,Scenarios!M23,\"\")","v":"Site Fuel Handling"},{"$f":"IF(ISBLANK(Scenarios!N23)=FALSE,Scenarios!N23,\"\")","v":"Easements and Permiting"}]
[null,null,"Scenario",3,{"$f":"IF(ISBLANK(Scenarios!C34)=FALSE,Scenarios!C34,\"\")","v":50000},{"$f":"IF(ISBLANK(Scenarios!D34)=FALSE,Scenarios!D34,\"\")","v":" $                            -  "},{"$f":"IF(ISBLANK(Scenarios!E34)=FALSE,Scenarios!E34,\"\")","v":" $                            -  "},{"$f":"IF(ISBLANK(Scenarios!F34)=FALSE,Scenarios!F34,\"\")","v":" $                            -  "},{"$f":"IF(ISBLANK(Scenarios!G34)=FALSE,Scenarios!G34,\"\")","v":300000},{"$f":"IF(ISBLANK(Scenarios!H34)=FALSE,Scenarios!H34,\"\")","v":" $                            -  "},{"$f":"IF(ISBLANK(Scenarios!I34)=FALSE,Scenarios!I34,\"\")","v":80000},{"$f":"IF(ISBLANK(Scenarios!J34)=FALSE,Scenarios!J34,\"\")","v":20000},{"$f":"IF(ISBLANK(Scenarios!K34)=FALSE,Scenarios!K34,\"\")","v":10000},{"$f":"IF(ISBLANK(Scenarios!L34)=FALSE,Scenarios!L34,\"\")","v":" $                            -  "},{"$f":"IF(ISBLANK(Scenarios!M34)=FALSE,Scenarios!M34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N34)=FALSE,Scenarios!N34,\"\")","v":" $                            -  "}]
[]
[]
[null,null,"WORKSPACE (Optional)"]
[]
[null,null,"Engineering and Design",{"$f":"Scenarios!J40","v":46245}]
[]
[]
[null,null,"DEFINE CATEGORIES FOR CAPITAL COSTS"]
[]
[null,null,"CATEGORY DESCRIPTIONS","Include Category?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1","Option 2","Option"]
[null,null,"Equipment & Installation","True"]
[null,null,"Biomass Plant, Equipment & Installation","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Other","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[null,null,"ENTER CAPITAL COST ESTIMATES"]
[null,null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+D22+1","v":2015},{"$f":"+E22+1","v":2016},2017,2018,2019,2020,2021,2022,2023,{"$f":"+M22+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+D23+1","v":2},3,4,5,6,7,8,9,10,{"$f":"+M23+1","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"IF(C16<>\"\",CONCATENATE(\"1. \",C16),\"\")","v":"1. Equipment & Installation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"E4","v":"Modifications at Hospital"},{"$f":"E5","v":50000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"F4","v":"Modifications at Industrial Facility for Heat Rec Project"},{"$f":"H5","v":" $                            -  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"G4","v":"Trench and Pipe from Industrial Facility to Site"},{"$f":"M5","v":10000}]
[null,null,{"$f":"H4","v":"Interconnection to medical offices"}]
[null,null,{"$f":"M4","v":"Controls"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Sub-Total",{"$f":"IF(D16=\"True\",SUM(D25:D31),0)","v":60000},{"$f":"SUM(E25:E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,{"$f":"IF(C17<>\"\",CONCATENATE(\"2. \",C17),\"\")","v":"2. Biomass Plant, Equipment & Installation"}]
["S",null,{"$f":"I4","v":"Wood-Fired Boiler"},{"$f":"I5","v":300000}]
["S",null,{"$f":"J4","v":"Stack & Pollution Control Equipment"},{"$f":"J5","v":" $                            -  "}]
["S",null,{"$f":"K4","v":"Boiler House and/or Fuel Storage Silo"},{"$f":"K5","v":80000}]
["S",null,{"$f":"L4","v":"Thermal Storage Tank"},{"$f":"L5","v":20000}]
["S",null,{"$f":"N4","v":"Fuel Handling & Screening"},{"$f":"N5","v":" $                            -  "}]
["S",null,{"$f":"O4","v":"Site Fuel Handling"},{"$f":"O5","v":0}]
["S"]
["S",null,"Sub-Total",{"$f":"IF(D17=\"True\",SUM(D34:D40),0)","v":400000},{"$f":"SUM(E34:E40)","v":0},{"$f":"SUM(F34:F40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,{"$f":"IF(C18<>\"\",CONCATENATE(\"3. \",C18),\"\")","v":"3. Other"}]
["S",null,{"$f":"P4","v":"Easements and Permiting"},{"$f":"P5","v":" $                            -  "}]
["S",null,"Engineering & Design",{"$f":"D10","v":46245}]
["S"]
["S"]
["S"]
["S"]
["S",null,"Sub-Total",{"$f":"IF(D18=\"True\",SUM(D43:D48),0)","v":46245},{"$f":"SUM(E43:E48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Sub-Totals for the 3 categories of costs above"]
[null,null,"Total",{"$f":"+D49+D41+D32","v":506245},{"$f":"+E49+E41+E32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ENTER BELOW THE LINE COSTS"]
[null,null,"Contractor Profit Factor"]
[null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":"Equipment & Installation"},0.3]
[null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":"Biomass Plant, Equipment & Installation"},{"$f":"D55","v":0.3}]
[null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":"Other"},{"$f":"D56","v":0.3}]
[null,null,"Contigencies"]
[null,null,{"$f":"C55","v":"Equipment & Installation"},0.1]
[null,null,{"$f":"C56","v":"Biomass Plant, Equipment & Installation"},{"$f":"D59","v":0.1}]
[null,null,{"$f":"C57","v":"Other"},{"$f":"D60","v":0.1}]
[null,null,"Value Added Tax (includes contigency)"]
[null,null,"VAT Rate"]
[null,null,{"$f":"IF(C16=\"\",\"\",CONCATENATE(\"% \",C16))","v":"% Equipment & Installation"}]
[null,null,{"$f":"IF(C17=\"\",\"\",CONCATENATE(\"% \",C17))","v":"% Biomass Plant, Equipment & Installation"}]
[null,null,{"$f":"IF(C18=\"\",\"\",CONCATENATE(\"% \",C18))","v":"% Other"}]
[null,null,"Other taxes (includes contigency)"]
[null,null,"Other Tax Rate"]
[null,null,{"$f":"C64","v":"% Equipment & Installation"}]
[null,null,{"$f":"C65","v":"% Biomass Plant, Equipment & Installation"}]
[null,null,{"$f":"C66","v":"% Other"}]
[null,null,"Below-the-Line Totals"]
[null,null,"Contractor Profit",{"$f":"+D55*D32+D56*D41+D57*D49","v":151873.5},{"$f":"+E55*E32+E56*E41+E57*E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contingency",{"$f":"+D59*D32+D60*D41+D61*D49","v":50624.5},{"$f":"+E59*E32+E60*E41+E61*E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT",{"$f":"IFERROR(+((1+D59)*D32*D64+(1+D60)*D41*D65+(1+D61)*D49*D66)*D63,\"\")","v":0},{"$f":"IFERROR(+((1+E59)*E32*E64+(1+E60)*E41*E65+(1+E61)*E49*E66)*E63,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Taxes",{"$f":"IFERROR(+((1+D59)*D32*D69+(1+D60)*D41*D70+(1+D61)*D49*D71)*D68,\"\")","v":0},{"$f":"IFERROR(+((1+E59)*E32*E69+(1+E60)*E41*E70+(1+E61)*E49*E71)*E68,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D73:D76)","v":202498},{"$f":"SUM(E73:E76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Expenditures"]
[null,"H","Total (Non-escalated, No Sensitivity)",{"$f":"+D32+D41+D49+D77","v":708743},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H","Total (Non-escalated, w/sensitivity)",{"$f":"+D80*Sens_CapEx","v":708743},{"$f":"+E80*Sens_CapEx","v":0},{"$f":"+F80*Sens_CapEx","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH80*Sens_CapEx","v":0}]
[null,null,"Total (Escalated + sensitivity)",{"$f":"+D81*'Cost Escalation'!B284","v":708743},{"$f":"+E81*'Cost Escalation'!C284","v":0},{"$f":"+F81*'Cost Escalation'!D284","v":0},{"$f":"+G81*'Cost Escalation'!E284","v":0},{"$f":"+H81*'Cost Escalation'!F284","v":0},{"$f":"+I81*'Cost Escalation'!G284","v":0},{"$f":"+J81*'Cost Escalation'!H284","v":0},{"$f":"+K81*'Cost Escalation'!I284","v":0},{"$f":"+L81*'Cost Escalation'!J284","v":0},{"$f":"+M81*'Cost Escalation'!K284","v":0},{"$f":"+N81*'Cost Escalation'!L284","v":0},{"$f":"+O81*'Cost Escalation'!M284","v":0},{"$f":"+P81*'Cost Escalation'!N284","v":0},{"$f":"+Q81*'Cost Escalation'!O284","v":0},{"$f":"+R81*'Cost Escalation'!P284","v":0},{"$f":"+S81*'Cost Escalation'!Q284","v":0},{"$f":"+T81*'Cost Escalation'!R284","v":0},{"$f":"+U81*'Cost Escalation'!S284","v":0},{"$f":"+V81*'Cost Escalation'!T284","v":0},{"$f":"+W81*'Cost Escalation'!U284","v":0},{"$f":"+X81*'Cost Escalation'!V284","v":0},{"$f":"+Y81*'Cost Escalation'!W284","v":0},{"$f":"+Z81*'Cost Escalation'!X284","v":0},{"$f":"+AA81*'Cost Escalation'!Y284","v":0},{"$f":"+AB81*'Cost Escalation'!Z284","v":0},{"$f":"+AC81*'Cost Escalation'!AA284","v":0},{"$f":"+AD81*'Cost Escalation'!AB284","v":0},{"$f":"+AE81*'Cost Escalation'!AC284","v":0},{"$f":"+AF81*'Cost Escalation'!AD284","v":0},{"$f":"+AG81*'Cost Escalation'!AE284","v":0},{"$f":"+AH81*'Cost Escalation'!AF284","v":0}]
[null,"H","Accumulated",{"$f":"+D82","v":708743},{"$f":"+E82+D83","v":708743},{"$f":"+F82+E83","v":708743},{"$f":"+G82+F83","v":708743},708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743]
[null,null,"Total",{"$f":"MAX(D83:AH83)","v":708743}]
[null,null,"Plant size (optional)",null,"kW"]
[null,null,"Accumulated ($/kW)",{"$f":"IFERROR(+D83/$D$85/1000,\"\")","v":""},{"$f":"IFERROR(+E83/$D$85/1000,\"\")","v":""},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,"REFERENCES"]
[null,null,"EIA FAQ: How much does it cost to generate electricity with different types of power plants?","http://www.eia.gov/tools/faqs/faq.cfm?id=19&t=3"]
[null,null,"Updated Capital Cost Estimates for Utility Scale Electricity Generating Plants","http://www.eia.gov/forecasts/capitalcost/"]
[null,null,"Comparative Costs of California Central Station Electricity Generation, Cec, 2009","http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[null,null,"Renewable Energy Cost of Generation Update, KEMA Inc., August 2009","http://www.energy.ca.gov/2009publications/CEC-500-2009-084/CEC-500-2009-084.PDF"]
[null,null,"\"Commercial and Industrial CHP Technology, Cost and Performance Data, Analysis for EIA\", 2010","http://www.meede.org/wp-content/uploads/Commercial-and-Industrial-CHP-Technology-Cost-and-Performance-Data-Analysis-for-EIA_June-2010.pdf"]
[null,null,"\"Technology Characterization: Steam Turbines\", EPA, 2008","http://www.epa.gov/chp/documents/catalog_chptech_steam_turbines.pdf"]
[null,null,"\"Technology Characterization: Gas Turbines\", EPA, 2013","http://www.epa.gov/chp/documents/catalog_chptech_gas_turbines.pdf"]
[null,null,"\"Technology Characterization: Reciprocating Engines\", EPA, 2008","http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,"Toggle_Comments","Hidden"]
[null,null,"Toggle_UserArea_CapEx","Showing"]
[null,null,"Toggle_ScenarioSection","Showing"]
[null,null,"Copied","No"]

{"sheet":"Depreciation","index":9,"n_rows":588,"n_cols":35,"rows_kept":588,"cut":false,"hidden":false,"merged":[]}
["RELCOST Financial Analysis of Energy Projects",null,"RELCOST: Depreciation",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,"LINKS TO SCENARIO SHEET (Optional)",null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C106)=FALSE,Scenarios!C106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D106)=FALSE,Scenarios!D106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E106)=FALSE,Scenarios!E106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F106)=FALSE,Scenarios!F106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G106)=FALSE,Scenarios!G106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H106)=FALSE,Scenarios!H106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I106)=FALSE,Scenarios!I106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J106)=FALSE,Scenarios!J106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K106)=FALSE,Scenarios!K106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L106)=FALSE,Scenarios!L106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M106)=FALSE,Scenarios!M106,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N106)=FALSE,Scenarios!N106,\"\")","v":""}]
[null,null,"Scenario",3,{"$f":"IF(ISBLANK(Scenarios!C117)=FALSE,Scenarios!C117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D117)=FALSE,Scenarios!D117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E117)=FALSE,Scenarios!E117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F117)=FALSE,Scenarios!F117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G117)=FALSE,Scenarios!G117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H117)=FALSE,Scenarios!H117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I117)=FALSE,Scenarios!I117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J117)=FALSE,Scenarios!J117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K117)=FALSE,Scenarios!K117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L117)=FALSE,Scenarios!L117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M117)=FALSE,Scenarios!M117,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N117)=FALSE,Scenarios!N117,\"\")","v":0}]
[null,null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":708743},{"$f":"'Capital Expenditures'!E82","v":0},{"$f":"'Capital Expenditures'!F82","v":0},{"$f":"'Capital Expenditures'!G82","v":0},{"$f":"'Capital Expenditures'!H82","v":0},{"$f":"'Capital Expenditures'!I82","v":0},{"$f":"'Capital Expenditures'!J82","v":0},{"$f":"'Capital Expenditures'!K82","v":0},{"$f":"'Capital Expenditures'!L82","v":0},{"$f":"'Capital Expenditures'!M82","v":0},{"$f":"'Capital Expenditures'!N82","v":0},{"$f":"'Capital Expenditures'!O82","v":0}]
[]
[null,null,"WORKSPACE (Optional)"]
[]
[]
[]
[]
[null,null,"ENTER DEPRECIATION FOR UP TO 3 CLASSES FOR TAX PURPOSES"]
[]
[null,null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+D15+1","v":2015},{"$f":"+E15+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+U15+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+D16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+U16+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"Depreciation for Tax Purposes (Tax)"]
[null,null,"Class I"]
[null,null,"Description"]
[null,null,"Amount"]
[null,null,"Salvage %",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D20*(1-D21)","v":0},{"$f":"+E20*(1-E21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V20*(1-V21)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH20*(1-AH21)","v":0}]
[null,null,"Depreciation Schedule","05YR~150DB~HY~ANY","25YR~SLINE~MQ~Q1","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","25YR~SLINE~MQ~Q1","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY"]
["S",null,"Class II"]
["S",null,"Description"]
["S",null,"Amount"]
["S",null,"Salvage %"]
["S",null,"Depreciation Base",{"$f":"+D26*(1-D27)","v":0},{"$f":"+E26*(1-E27)","v":0},{"$f":"+F26*(1-F27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V26*(1-V27)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH26*(1-AH27)","v":0}]
["S",null,"Depreciation Schedule","01YR ","10YR~200DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY"]
["S",null,"Class III"]
["S",null,"Description"]
["S",null,"Amount"]
["S",null,"Salvage %"]
["S",null,"Depreciation Base",{"$f":"+D32*(1-D33)","v":0},{"$f":"+E32*(1-E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V32*(1-V33)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH32*(1-AH33)","v":0}]
["S",null,"Depreciation Schedule","10YR~200DB~HY~ANY","10YR~200DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY"]
["S",null,"All Classes"]
[null,null,"Salvage",{"$f":"+D21*D20+D27*D26+D33*D32","v":0},{"$f":"+E21*E20+E27*E26+E33*E32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V21*V20+V27*V26+V33*V32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH21*AH20+AH27*AH26+AH33*AH32","v":0}]
[null,null,"Depreciation Base",{"$f":"+D22+D28+D34","v":0},{"$f":"+E22+E28+E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V22+V28+V34","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH22+AH28+AH34","v":0}]
[null,null,"Total value",{"$f":"SUM(D37:D38)","v":0},{"$f":"SUM(E37:E38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V37:V38)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH37:AH38)","v":0}]
[null,null,"Calculated depreciation",{"$f":"+D320+D354+D387","v":0},{"$f":"+E320+E354+E387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V320+V354+V387","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH320+AH354+AH387","v":0}]
[null,"H","Accumulated",{"$f":"+D40","v":0},{"$f":"+E40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V40+U41","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"ENTER DEPRECIATION & AMORTIZATION FOR UP TO 3 CLASSES FOR INTERNAL& SHAREHOLDER  PURPOSES"]
[null,null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+D46+1","v":2015},{"$f":"+E46+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+U46+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Project Year",0,{"$f":"+D47+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+U47+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Depreciation & Amortization for Internal Purposes (SH) -- Used in life cycle cost analysis"]
[null,null,"Class I"]
[null,null,"Description",{"$f":"D19","v":0},null,{"$f":"+F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Amount",{"$f":"D20","v":0},null,{"$f":"+F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Salvage %",null,null,{"$f":"+F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D22","v":0},{"$f":"+E22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Schedule","20YR~SLINE~HY~ANY",{"$f":"+E23","v":"25YR~SLINE~MQ~Q1"},"07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","25YR~SLINE~MQ~Q1","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY","07YR~150DB~HY~ANY"]
["S",null,"Class II"]
["S",null,"Description",{"$f":"+D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Amount",{"$f":"+D26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",{"$f":"+D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule",{"$f":"D29","v":"01YR "},{"$f":"+E29","v":"10YR~200DB~HY~ANY"},"20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY"]
["S",null,"Class III"]
["S",null,"Description",{"$f":"+D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Amount",{"$f":"+D32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",{"$f":"+D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule",{"$f":"+D35","v":"10YR~200DB~HY~ANY"},"10YR~200DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY","20YR~150DB~HY~ANY"]
["S",null,"All Classes"]
[null,null,"Salvage",{"$f":"+D52*D51+D58*D57+D64*D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V52*V51+V58*V57+V64*V63","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH52*AH51+AH58*AH57+AH64*AH63","v":0}]
[null,null,"Depreciation Base",{"$f":"+D53+D59+D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V53+V59+V65","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH53+AH59+AH65","v":0}]
[null,null,"Total value",{"$f":"SUM(D68:D69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V68:V69)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH68:AH69)","v":0}]
[null,null,"Calculated depreciation",{"$f":"+D522+D555+D588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH522+AH555+AH588","v":0}]
[null,"H","Accumulated",{"$f":"+D71","v":0},{"$f":"+E71+D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V71+U72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"User Area","WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area Below"]
[null,null,"Toggle_Comments_Dep","Hidden"]
[null,null,"Toggle_UserArea_Dep","Hidden"]
[null,null,"Toggle_ScenarioSection","Showing"]
[null,null,"Copied","No"]
[]
[null,null,"Depreciation for Tax Purposes"]
[null,null,"Class I -- depreciation factors"]
[null,null,1,{"$f":"IF(D$23<>\"\",VLOOKUP(D$23,Table_Deprec,$C194),0)","v":0.15},{"$f":"IF(E$23<>\"\",VLOOKUP(E$23,Table_Deprec,$C194),0)","v":3.5000000000000003E-2},{"$f":"IF(F$23<>\"\",VLOOKUP(F$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(G$23<>\"\",VLOOKUP(G$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(H$23<>\"\",VLOOKUP(H$23,Table_Deprec,$C194),0)","v":3.5000000000000003E-2},{"$f":"IF(I$23<>\"\",VLOOKUP(I$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(J$23<>\"\",VLOOKUP(J$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(K$23<>\"\",VLOOKUP(K$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(L$23<>\"\",VLOOKUP(L$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(M$23<>\"\",VLOOKUP(M$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(N$23<>\"\",VLOOKUP(N$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(O$23<>\"\",VLOOKUP(O$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(P$23<>\"\",VLOOKUP(P$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(Q$23<>\"\",VLOOKUP(Q$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(R$23<>\"\",VLOOKUP(R$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(S$23<>\"\",VLOOKUP(S$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(T$23<>\"\",VLOOKUP(T$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(U$23<>\"\",VLOOKUP(U$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(V$23<>\"\",VLOOKUP(V$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(W$23<>\"\",VLOOKUP(W$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(X$23<>\"\",VLOOKUP(X$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(Y$23<>\"\",VLOOKUP(Y$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(Z$23<>\"\",VLOOKUP(Z$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(AA$23<>\"\",VLOOKUP(AA$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(AB$23<>\"\",VLOOKUP(AB$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(AC$23<>\"\",VLOOKUP(AC$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(AD$23<>\"\",VLOOKUP(AD$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(AE$23<>\"\",VLOOKUP(AE$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(AF$23<>\"\",VLOOKUP(AF$23,Table_Deprec,$C194),0)","v":0.1071},{"$f":"IF(AG$23<>\"\",VLOOKUP(AG$23,Table_Deprec,$C194),0)","v":0.1071}]
[null,null,{"$f":"+C193+1","v":2},0.255,0.04,0.1913,0.1913,0.04,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913]
[null,null,3,0.17849999999999999,0.04,0.15029999999999999,0.15029999999999999,0.04,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999]
[null,null,4,0.1666,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,5,0.1666,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,6,8.3299999999999999E-2,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,7,0,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,8,0,0.04,6.13E-2,6.13E-2,0.04,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2]
[null,null,9,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,5.0000000000000001E-3,0,0,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class II -- depreciation factors"]
[null,null,1,{"$f":"IF(D$29<>\"\",VLOOKUP(D$29,Table_Deprec,$C226),0)","v":1},{"$f":"IF(E$29<>\"\",VLOOKUP(E$29,Table_Deprec,$C226),0)","v":0.1},{"$f":"IF(F$29<>\"\",VLOOKUP(F$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(G$29<>\"\",VLOOKUP(G$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(H$29<>\"\",VLOOKUP(H$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(I$29<>\"\",VLOOKUP(I$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(J$29<>\"\",VLOOKUP(J$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(K$29<>\"\",VLOOKUP(K$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(L$29<>\"\",VLOOKUP(L$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(M$29<>\"\",VLOOKUP(M$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(N$29<>\"\",VLOOKUP(N$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(O$29<>\"\",VLOOKUP(O$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(P$29<>\"\",VLOOKUP(P$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(Q$29<>\"\",VLOOKUP(Q$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(R$29<>\"\",VLOOKUP(R$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(S$29<>\"\",VLOOKUP(S$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(T$29<>\"\",VLOOKUP(T$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(U$29<>\"\",VLOOKUP(U$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(V$29<>\"\",VLOOKUP(V$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(W$29<>\"\",VLOOKUP(W$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(X$29<>\"\",VLOOKUP(X$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(Y$29<>\"\",VLOOKUP(Y$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(Z$29<>\"\",VLOOKUP(Z$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(AA$29<>\"\",VLOOKUP(AA$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(AB$29<>\"\",VLOOKUP(AB$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(AC$29<>\"\",VLOOKUP(AC$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(AD$29<>\"\",VLOOKUP(AD$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(AE$29<>\"\",VLOOKUP(AE$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(AF$29<>\"\",VLOOKUP(AF$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2},{"$f":"IF(AG$29<>\"\",VLOOKUP(AG$29,Table_Deprec,$C226),0)","v":3.7499999999999999E-2}]
[null,null,{"$f":"+C225+1","v":2},0,0.18,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2]
[null,null,3,0,0.14399999999999999,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2]
[null,null,4,0,0.1152,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2]
[null,null,5,0,9.2200000000000004E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2]
[null,null,6,0,7.3700000000000002E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2]
[null,null,7,0,6.5500000000000003E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2]
[null,null,8,0,6.5500000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2]
[null,null,9,0,6.5600000000000006E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,10,0,6.5500000000000003E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,11,0,3.2800000000000003E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,12,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,13,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,14,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,15,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,16,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,17,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,18,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,19,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,20,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,21,0,0,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class III -- depreciation factors"]
[null,null,1,{"$f":"IF(D$35<>\"\",VLOOKUP(D$35,Table_Deprec,$C258),0)","v":0.1},{"$f":"IF(E$35<>\"\",VLOOKUP(E$35,Table_Deprec,$C258),0)","v":0.1},{"$f":"IF(F$35<>\"\",VLOOKUP(F$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(G$35<>\"\",VLOOKUP(G$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(H$35<>\"\",VLOOKUP(H$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(I$35<>\"\",VLOOKUP(I$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(J$35<>\"\",VLOOKUP(J$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(K$35<>\"\",VLOOKUP(K$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(L$35<>\"\",VLOOKUP(L$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(M$35<>\"\",VLOOKUP(M$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(N$35<>\"\",VLOOKUP(N$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(O$35<>\"\",VLOOKUP(O$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(P$35<>\"\",VLOOKUP(P$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(Q$35<>\"\",VLOOKUP(Q$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(R$35<>\"\",VLOOKUP(R$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(S$35<>\"\",VLOOKUP(S$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(T$35<>\"\",VLOOKUP(T$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(U$35<>\"\",VLOOKUP(U$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(V$35<>\"\",VLOOKUP(V$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(W$35<>\"\",VLOOKUP(W$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(X$35<>\"\",VLOOKUP(X$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(Y$35<>\"\",VLOOKUP(Y$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(Z$35<>\"\",VLOOKUP(Z$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(AA$35<>\"\",VLOOKUP(AA$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(AB$35<>\"\",VLOOKUP(AB$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(AC$35<>\"\",VLOOKUP(AC$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(AD$35<>\"\",VLOOKUP(AD$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(AE$35<>\"\",VLOOKUP(AE$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(AF$35<>\"\",VLOOKUP(AF$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2},{"$f":"IF(AG$35<>\"\",VLOOKUP(AG$35,Table_Deprec,$C258),0)","v":3.7499999999999999E-2}]
[null,null,{"$f":"+C257+1","v":2},0.18,0.18,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2]
[null,null,3,0.14399999999999999,0.14399999999999999,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2]
[null,null,4,0.1152,0.1152,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2]
[null,null,5,9.2200000000000004E-2,9.2200000000000004E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2]
[null,null,6,7.3700000000000002E-2,7.3700000000000002E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2]
[null,null,7,6.5500000000000003E-2,6.5500000000000003E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2]
[null,null,8,6.5500000000000003E-2,6.5500000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2]
[null,null,9,6.5600000000000006E-2,6.5600000000000006E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,10,6.5500000000000003E-2,6.5500000000000003E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,11,3.2800000000000003E-2,3.2800000000000003E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,12,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,13,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,14,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,15,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,16,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,17,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,18,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,19,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,20,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,21,0,0,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class I -- calculated depreciation"]
[null,null,1,{"$f":"+D193*D$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D289:AG289)","v":0}]
[null,null,{"$f":"+C289+1","v":2},0,{"$f":"+E193*E$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D290:AG290)","v":0}]
[null,null,3,0,0,{"$f":"+F193*F$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,0,0,0,{"$f":"+G193*G$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,0,0,0,0,{"$f":"+H193*H$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,0,0,0,0,0,{"$f":"+I193*I$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,0,0,0,0,0,0,{"$f":"+J193*J$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,0,{"$f":"+K193*K$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K194*K$22","v":0},{"$f":"+L193*L$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,{"$f":"+K195*K$22","v":0},{"$f":"+L194*L$22","v":0},{"$f":"+M193*M$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,{"$f":"+K196*K$22","v":0},{"$f":"+L195*L$22","v":0},{"$f":"+M194*M$22","v":0},{"$f":"+N193*N$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,{"$f":"+K197*K$22","v":0},{"$f":"+L196*L$22","v":0},{"$f":"+M195*M$22","v":0},{"$f":"+N194*N$22","v":0},{"$f":"+O193*O$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,{"$f":"+K198*K$22","v":0},{"$f":"+L197*L$22","v":0},{"$f":"+M196*M$22","v":0},{"$f":"+N195*N$22","v":0},{"$f":"+O194*O$22","v":0},{"$f":"+P193*P$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P194*P$22","v":0},{"$f":"+Q193*Q$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P195*P$22","v":0},{"$f":"+Q194*Q$22","v":0},{"$f":"+R193*R$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P196*P$22","v":0},{"$f":"+Q195*Q$22","v":0},{"$f":"+R194*R$22","v":0},{"$f":"+S193*S$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P197*P$22","v":0},{"$f":"+Q196*Q$22","v":0},{"$f":"+R195*R$22","v":0},{"$f":"+S194*S$22","v":0},{"$f":"+T193*T$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P198*P$22","v":0},{"$f":"+Q197*Q$22","v":0},{"$f":"+R196*R$22","v":0},{"$f":"+S195*S$22","v":0},0,{"$f":"+U193*U$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V193*V$22","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W193*W$22","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W194*W$22","v":0},{"$f":"+X193*X$22","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W195*W$22","v":0},{"$f":"+X194*X$22","v":0},{"$f":"+Y193*Y$22","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W196*W$22","v":0},{"$f":"+X195*X$22","v":0},{"$f":"+Y194*Y$22","v":0},{"$f":"+Z193*Z$22","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W197*W$22","v":0},{"$f":"+X196*X$22","v":0},{"$f":"+Y195*Y$22","v":0},0,{"$f":"+AA193*AA$22","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T201*T$22","v":0},{"$f":"+U200*U$22","v":0},{"$f":"+V199*V$22","v":0},{"$f":"+W198*W$22","v":0},{"$f":"+X197*X$22","v":0},{"$f":"+Y196*Y$22","v":0},0,{"$f":"+AA194*AA$22","v":0},{"$f":"+AB193*AB$22","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA195*AA$22","v":0},{"$f":"+AB194*AB$22","v":0},{"$f":"+AC193*AC$22","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AB195*AB$22","v":0},{"$f":"+AC194*AC$22","v":0},{"$f":"+AD193*AD$22","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+AC195*AC$22","v":0},{"$f":"+AD194*AD$22","v":0},{"$f":"+AE193*AE$22","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"+AD195*AD$22","v":0},{"$f":"+AE194*AE$22","v":0},{"$f":"+AF193*AF$22","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"+AE195*AE$22","v":0},{"$f":"+AF194*AF$22","v":0},{"$f":"+AG193*AG$22","v":0},{"$f":"SUM(D318:AG318)","v":0}]
[]
[null,null,"Horizontal totals",{"$f":"+SUM(D289:AG289)","v":0},{"$f":"+SUM(D290:AG290)","v":0},{"$f":"+SUM(D291:AG291)","v":0},{"$f":"+SUM(D292:AG292)","v":0},{"$f":"+SUM(D293:AG293)","v":0},{"$f":"+SUM(D294:AG294)","v":0},{"$f":"+SUM(D295:AG295)","v":0},{"$f":"+SUM(D296:AG296)","v":0},{"$f":"+SUM(D297:AG297)","v":0},{"$f":"+SUM(D298:AG298)","v":0},{"$f":"+SUM(D299:AG299)","v":0},{"$f":"+SUM(D300:AG300)","v":0},{"$f":"+SUM(D301:AG301)","v":0},{"$f":"+SUM(D302:AG302)","v":0},{"$f":"+SUM(D303:AG303)","v":0},{"$f":"+SUM(D304:AG304)","v":0},{"$f":"+SUM(D305:AG305)","v":0},{"$f":"+SUM(D306:AG306)","v":0},{"$f":"+SUM(D307:AG307)","v":0},{"$f":"+SUM(D308:AG308)","v":0},{"$f":"+SUM(D309:AG309)","v":0},{"$f":"+SUM($D310:$AG310)","v":0},{"$f":"+SUM($D311:$AG311)","v":0},{"$f":"+SUM($D312:$AG312)","v":0},{"$f":"+SUM($D313:$AG313)","v":0},{"$f":"+SUM($D314:$AG314)","v":0},{"$f":"+SUM($D315:$AG315)","v":0},{"$f":"+SUM($D316:$AG316)","v":0},{"$f":"+SUM($D317:$AG317)","v":0},{"$f":"+SUM($D318:$AG318)","v":0},{"$f":"SUM(D320:AG320)","v":0}]
[null,null,null,1,{"$f":"1+D321","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"1+U321","v":19},20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Class II -- calculated depreciation"]
[null,null,1,{"$f":"+D225*D$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D323:AG323)","v":0}]
[null,null,{"$f":"+C323+1","v":2},0,{"$f":"+E225*E$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D324:AG324)","v":0}]
[null,null,3,0,{"$f":"+E226*E$28","v":0},{"$f":"+F225*F$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,0,0,{"$f":"+F226*F$28","v":0},{"$f":"+G225*G$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,0,0,0,{"$f":"+G226*G$28","v":0},{"$f":"+H225*H$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,0,0,0,0,{"$f":"+H226*H$28","v":0},{"$f":"+I225*I$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,0,0,0,0,0,{"$f":"+I226*I$28","v":0},{"$f":"+J225*J$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,{"$f":"+J226*J$28","v":0},{"$f":"+K225*K$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K226*K$28","v":0},{"$f":"+L225*L$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L226*L$28","v":0},{"$f":"+M225*M$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M226*M$28","v":0},{"$f":"+N225*N$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N226*N$28","v":0},{"$f":"+O225*O$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O226*O$28","v":0},{"$f":"+P225*P$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P226*P$28","v":0},{"$f":"+Q225*Q$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q226*Q$28","v":0},{"$f":"+R225*R$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R226*R$28","v":0},{"$f":"+S225*S$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S226*S$28","v":0},{"$f":"+T225*T$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T226*T$28","v":0},{"$f":"+U225*U$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U226*U$28","v":0},{"$f":"+V225*V$28","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V226*V$28","v":0},{"$f":"+W225*W$28","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W226*W$28","v":0},{"$f":"+X225*X$28","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X226*X$28","v":0},{"$f":"+Y225*Y$28","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y226*Y$28","v":0},{"$f":"+Z225*Z$28","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z226*Z$28","v":0},{"$f":"+AA225*AA$28","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA226*AA$28","v":0},{"$f":"+AB225*AB$28","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC225*AC$28","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC226*AC$28","v":0},{"$f":"+AD225*AD$28","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC227*AC$28","v":0},{"$f":"+AD226*AD$28","v":0},{"$f":"+AE225*AE$28","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC228*AC$28","v":0},{"$f":"+AD227*AD$28","v":0},{"$f":"+AE226*AE$28","v":0},{"$f":"+AF225*AF$28","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC229*AC$28","v":0},{"$f":"+AD228*AD$28","v":0},{"$f":"+AE227*AE$28","v":0},{"$f":"+AF226*AF$28","v":0},{"$f":"+AG225*AG$28","v":0},{"$f":"SUM(D352:AG352)","v":0}]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Horizontal totals",{"$f":"+SUM(D323:AG323)","v":0},{"$f":"+SUM(D324:AG324)","v":0},{"$f":"+SUM(D325:AG325)","v":0},{"$f":"+SUM(D326:AG326)","v":0},{"$f":"+SUM(D327:AG327)","v":0},{"$f":"+SUM(D328:AG328)","v":0},{"$f":"+SUM(D329:AG329)","v":0},{"$f":"+SUM(D330:AG330)","v":0},{"$f":"+SUM(D331:AG331)","v":0},{"$f":"+SUM(D332:AG332)","v":0},{"$f":"+SUM(D333:AG333)","v":0},{"$f":"+SUM(D334:AG334)","v":0},{"$f":"+SUM(D335:AG335)","v":0},{"$f":"+SUM(D336:AG336)","v":0},{"$f":"+SUM(D337:AG337)","v":0},{"$f":"+SUM(D338:AG338)","v":0},{"$f":"+SUM(D339:AG339)","v":0},{"$f":"+SUM(D340:AG340)","v":0},{"$f":"+SUM(D341:AG341)","v":0},{"$f":"+SUM(D342:AG342)","v":0},{"$f":"+SUM(D343:AG343)","v":0},{"$f":"+SUM($D344:$AG344)","v":0},{"$f":"+SUM($D345:$AG345)","v":0},{"$f":"+SUM($D346:$AG346)","v":0},{"$f":"+SUM($D347:$AG347)","v":0},{"$f":"+SUM($D348:$AG348)","v":0},{"$f":"+SUM($D349:$AG349)","v":0},{"$f":"+SUM($D350:$AG350)","v":0},{"$f":"+SUM($D351:$AG351)","v":0},{"$f":"+SUM($D352:$AG352)","v":0}]
[null,null,"Class III -- calculated depreciation"]
[null,null,1,{"$f":"+D257*D$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D356:AG356)","v":0}]
[null,null,{"$f":"+C356+1","v":2},0,{"$f":"+E257*E$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,3,0,{"$f":"+E258*E$34","v":0},{"$f":"+F257*F$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,0,0,{"$f":"+F258*F$34","v":0},{"$f":"+G257*G$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,0,0,0,{"$f":"+G258*G$34","v":0},{"$f":"+H257*H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,0,0,0,0,{"$f":"+H258*H$34","v":0},{"$f":"+I257*I$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,0,0,0,0,0,{"$f":"+I258*I$34","v":0},{"$f":"+J257*J$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,{"$f":"+J258*J$34","v":0},{"$f":"+K257*K$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K258*K$34","v":0},{"$f":"+L257*L$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L258*L$34","v":0},{"$f":"+M257*M$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M258*M$34","v":0},{"$f":"+N257*N$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N258*N$34","v":0},{"$f":"+O257*O$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O258*O$34","v":0},{"$f":"+P257*P$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P258*P$34","v":0},{"$f":"+Q257*Q$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q258*Q$34","v":0},{"$f":"+R257*R$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R258*R$34","v":0},{"$f":"+S257*S$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S258*S$34","v":0},{"$f":"+T257*T$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T258*T$34","v":0},{"$f":"+U257*U$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U258*U$34","v":0},{"$f":"+V257*V$34","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V258*V$34","v":0},{"$f":"+W257*W$34","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W258*W$34","v":0},{"$f":"+X257*X$34","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D376:AG376)","v":0}]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X258*X$34","v":0},{"$f":"+Y257*Y$34","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y258*Y$34","v":0},{"$f":"+Z257*Z$34","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z258*Z$34","v":0},{"$f":"+AA257*AA$34","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA258*AA$34","v":0},{"$f":"+AB257*AB$34","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC257*AC$34","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC258*AC$34","v":0},{"$f":"+AD257*AD$34","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC259*AC$34","v":0},{"$f":"+AD258*AD$34","v":0},{"$f":"+AE257*AE$34","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC260*AC$34","v":0},{"$f":"+AD259*AD$34","v":0},{"$f":"+AE258*AE$34","v":0},{"$f":"+AF257*AF$34","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC261*AC$34","v":0},{"$f":"+AD260*AD$34","v":0},{"$f":"+AE259*AE$34","v":0},{"$f":"+AF258*AF$34","v":0},{"$f":"+AG257*AG$34","v":0},{"$f":"SUM(D385:AG385)","v":0}]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"+SUM(D356:AG356)","v":0},{"$f":"+SUM(D357:AG357)","v":0},{"$f":"+SUM(D358:AG358)","v":0},{"$f":"+SUM(D359:AG359)","v":0},{"$f":"+SUM(D360:AG360)","v":0},{"$f":"+SUM(D361:AG361)","v":0},{"$f":"+SUM(D362:AG362)","v":0},{"$f":"+SUM(D363:AG363)","v":0},{"$f":"+SUM(D364:AG364)","v":0},{"$f":"+SUM(D365:AG365)","v":0},{"$f":"+SUM(D366:AG366)","v":0},{"$f":"+SUM(D367:AG367)","v":0},{"$f":"+SUM(D368:AG368)","v":0},{"$f":"+SUM(D369:AG369)","v":0},{"$f":"+SUM(D370:AG370)","v":0},{"$f":"+SUM(D371:AG371)","v":0},{"$f":"+SUM(D372:AG372)","v":0},{"$f":"+SUM(D373:AG373)","v":0},{"$f":"+SUM(D374:AG374)","v":0},{"$f":"+SUM(D375:AG375)","v":0},{"$f":"+SUM(D376:AG376)","v":0},{"$f":"+SUM($D377:$AG377)","v":0},{"$f":"+SUM($D378:$AG378)","v":0},{"$f":"+SUM($D379:$AG379)","v":0},{"$f":"+SUM($D380:$AG380)","v":0},{"$f":"+SUM($D381:$AG381)","v":0},{"$f":"+SUM($D382:$AG382)","v":0},{"$f":"+SUM($D383:$AG383)","v":0},{"$f":"+SUM($D384:$AG384)","v":0},{"$f":"+SUM($D385:$AG385)","v":0}]
[]
[]
[]
[]
[null,null,"Work Area Below"]
[null,null,"Depreciation for Internal Purposes"]
[null,null,"Class I -- depreciation factors"]
[null,null,1,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C395+1),0)","v":2.5000000000000001E-2},{"$f":"IF(E$54<>\"\",VLOOKUP(E$54,Table_Deprec,$C395+1),0)","v":3.5000000000000003E-2},0.1071,0.1071,3.5000000000000003E-2,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,{"$f":"IF(T$54<>\"\",VLOOKUP(T$54,Table_Deprec,$C395+1),0)","v":0.1071},0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071]
[null,null,{"$f":"+C395+1","v":2},{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C396+1),0)","v":0.05},0.04,0.1913,0.1913,0.04,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913]
[null,null,3,0.05,0.04,0.15029999999999999,0.15029999999999999,0.04,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999]
[null,null,4,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,5,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,6,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,7,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,8,0.05,0.04,6.13E-2,6.13E-2,0.04,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2]
[null,null,9,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$54<>\"\",VLOOKUP(S$54,Table_Deprec,$C404+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C405+1),0)","v":0.05},0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$54<>\"\",VLOOKUP(S$54,Table_Deprec,$C413+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C414+1),0)","v":0.05},0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,2.5000000000000001E-2,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,5.0000000000000001E-3,0,0,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$54<>\"\",VLOOKUP(S$54,Table_Deprec,$C422+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C423+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class II -- depreciation factors"]
[null,null,1,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C427+1),0)","v":2.5000000000000001E-2},3.5000000000000003E-2,0.1071,0.1071,3.5000000000000003E-2,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,{"$f":"IF(T$54<>\"\",VLOOKUP(T$54,Table_Deprec,$C427+1),0)","v":0.1071},0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071,0.1071]
[null,null,{"$f":"+C427+1","v":2},{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C428+1),0)","v":0.05},0.04,0.1913,0.1913,0.04,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913,0.1913]
[null,null,3,0.05,0.04,0.15029999999999999,0.15029999999999999,0.04,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999,0.15029999999999999]
[null,null,4,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,5,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,6,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,7,0.05,0.04,0.1225,0.1225,0.04,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
[null,null,8,0.05,0.04,6.13E-2,6.13E-2,0.04,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2,6.13E-2]
[null,null,9,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$54<>\"\",VLOOKUP(S$54,Table_Deprec,$C436+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C437+1),0)","v":0.05},0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0.05,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$54<>\"\",VLOOKUP(S$54,Table_Deprec,$C445+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C446+1),0)","v":0.05},0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,2.5000000000000001E-2,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,5.0000000000000001E-3,0,0,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$54<>\"\",VLOOKUP(S$54,Table_Deprec,$C454+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,{"$f":"IF(D$54<>\"\",VLOOKUP(D$54,Table_Deprec,$C455+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class III -- depreciation factors"]
[null,null,1,{"$f":"IF(D$66<>\"\",VLOOKUP(D$35,Table_Deprec,$C459+1),0)","v":0.1},0.1,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,{"$f":"IF(T$66<>\"\",VLOOKUP(T$35,Table_Deprec,$C459+1),0)","v":3.7499999999999999E-2},3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2]
[null,null,{"$f":"+C459+1","v":2},{"$f":"IF(D$66<>\"\",VLOOKUP(D$35,Table_Deprec,$C460+1),0)","v":0.18},0.18,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,{"$f":"IF(N$66<>\"\",VLOOKUP(N$35,Table_Deprec,$C460+1),0)","v":7.2190000000000004E-2},7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,{"$f":"IF(X$66<>\"\",VLOOKUP(X$35,Table_Deprec,$C460+1),0)","v":7.2190000000000004E-2},7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2,7.2190000000000004E-2]
[null,null,3,0.14399999999999999,0.14399999999999999,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2,6.6769999999999996E-2]
[null,null,4,0.1152,0.1152,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2,6.1769999999999999E-2]
[null,null,5,9.2200000000000004E-2,9.2200000000000004E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2,5.713E-2]
[null,null,6,7.3700000000000002E-2,7.3700000000000002E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2,5.2850000000000001E-2]
[null,null,7,6.5500000000000003E-2,6.5500000000000003E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2,4.888E-2]
[null,null,8,6.5500000000000003E-2,6.5500000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2,4.5220000000000003E-2]
[null,null,9,6.5600000000000006E-2,6.5600000000000006E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,10,{"$f":"IF(D$66<>\"\",VLOOKUP(D$35,Table_Deprec,$C468+1),0)","v":6.5500000000000003E-2},6.5500000000000003E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,{"$f":"IF(S$66<>\"\",VLOOKUP(S$35,Table_Deprec,$C468+1),0)","v":4.4609999999999997E-2},4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,11,3.2800000000000003E-2,3.2800000000000003E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,{"$f":"IF(S$66<>\"\",VLOOKUP(S$35,Table_Deprec,$C469+1),0)","v":4.462E-2},4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,12,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,13,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,14,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,15,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,16,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,17,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,18,0,0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,19,0,0,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,{"$f":"IF(S$66<>\"\",VLOOKUP(S$35,Table_Deprec,$C477+1),0)","v":4.462E-2},4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2,4.462E-2]
[null,null,20,{"$f":"IF(D$66<>\"\",VLOOKUP(D$35,Table_Deprec,$C478+1),0)","v":0},0,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,{"$f":"IF(S$66<>\"\",VLOOKUP(S$35,Table_Deprec,$C478+1),0)","v":4.4609999999999997E-2},4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2]
[null,null,21,0,0,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2,2.231E-2]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$66<>\"\",VLOOKUP(S$35,Table_Deprec,$C486+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$66<>\"\",VLOOKUP(S$35,Table_Deprec,$C487+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class I -- calculated depreciation"]
[null,null,1,{"$f":"+D395*D$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D491:AG491)","v":0},{"$f":"+C491","v":1}]
[null,null,{"$f":"+C491+1","v":2},0,{"$f":"+E395*E$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2]
[null,null,3,0,{"$f":"+E396*E$53","v":0},{"$f":"+F395*F$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,4,0,0,{"$f":"+F396*F$53","v":0},{"$f":"+G395*G$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,5,0,0,0,{"$f":"+G396*G$53","v":0},{"$f":"+H395*H$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,6,0,0,0,0,{"$f":"+H396*H$53","v":0},{"$f":"+I395*I$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,null,7,0,0,0,0,0,{"$f":"+I396*I$53","v":0},{"$f":"+J395*J$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,null,8,0,0,0,0,0,0,{"$f":"+J396*J$53","v":0},{"$f":"+K395*K$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K396*K$53","v":0},{"$f":"+L395*L$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L396*L$53","v":0},{"$f":"+M395*M$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M396*M$53","v":0},{"$f":"+N395*N$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N396*N$53","v":0},{"$f":"+O395*O$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O396*O$53","v":0},{"$f":"+P395*P$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P396*P$53","v":0},{"$f":"+Q395*Q$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q396*Q$53","v":0},{"$f":"+R395*R$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R396*R$53","v":0},{"$f":"+S395*S$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S396*S$53","v":0},{"$f":"+T395*T$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T396*T$53","v":0},{"$f":"+U395*U$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U396*U$53","v":0},{"$f":"+V395*V$53","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,{"$f":"+C509+1","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V396*V$53","v":0},{"$f":"+W395*W$53","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,{"$f":"+C510+1","v":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W396*W$53","v":0},{"$f":"+X395*X$53","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D511:AG511)","v":0},{"$f":"+C511","v":21}]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X396*X$53","v":0},{"$f":"+Y395*Y$53","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y396*Y$53","v":0},{"$f":"+Z395*Z$53","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z396*Z$53","v":0},{"$f":"+AA395*AA$53","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA396*AA$53","v":0},{"$f":"+AB395*AB$53","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC395*AC$53","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC396*AC$53","v":0},{"$f":"+AD395*AD$53","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC397*AC$53","v":0},{"$f":"+AD396*AD$53","v":0},{"$f":"+AE395*AE$53","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC398*AC$53","v":0},{"$f":"+AD397*AD$53","v":0},{"$f":"+AE396*AE$53","v":0},{"$f":"+AF395*AF$53","v":0},null,0,29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC399*AC$53","v":0},{"$f":"+AD398*AD$53","v":0},{"$f":"+AE397*AE$53","v":0},{"$f":"+AF396*AF$53","v":0},{"$f":"+AG395*AG$53","v":0},{"$f":"+SUM(D520:AG520)","v":0},30]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31]
[null,null,"Horizontal totals",{"$f":"+SUM(D491:AG491)","v":0},{"$f":"+SUM(D492:AG492)","v":0},{"$f":"+SUM(D493:AG493)","v":0},{"$f":"+SUM(D494:AG494)","v":0},{"$f":"+SUM(D495:AG495)","v":0},{"$f":"+SUM(D496:AG496)","v":0},{"$f":"+SUM(D497:AG497)","v":0},{"$f":"+SUM(D498:AG498)","v":0},{"$f":"+SUM(D499:AG499)","v":0},{"$f":"+SUM(D500:AG500)","v":0},{"$f":"+SUM(D501:AG501)","v":0},{"$f":"+SUM(D502:AG502)","v":0},{"$f":"+SUM(D503:AG503)","v":0},{"$f":"+SUM(D504:AG504)","v":0},{"$f":"+SUM(D505:AG505)","v":0},{"$f":"+SUM(D506:AG506)","v":0},{"$f":"+SUM(D507:AG507)","v":0},{"$f":"+SUM(D508:AG508)","v":0},{"$f":"+SUM(D509:AG509)","v":0},{"$f":"+SUM(D510:AG510)","v":0},{"$f":"+SUM(D511:AG511)","v":0},{"$f":"+SUM($D512:$AG512)","v":0},{"$f":"+SUM($D513:$AG513)","v":0},{"$f":"+SUM($D514:$AG514)","v":0},{"$f":"+SUM($D515:$AG515)","v":0},{"$f":"+SUM($D516:$AG516)","v":0},{"$f":"+SUM($D517:$AG517)","v":0},{"$f":"+SUM($D518:$AG518)","v":0},{"$f":"+SUM($D519:$AG519)","v":0},{"$f":"+SUM($D520:$AG520)","v":0}]
[null,null,"Class II -- calculated depreciation"]
[null,null,1,{"$f":"+D427*D$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D524:AG524)","v":0},{"$f":"+C524","v":1}]
[null,null,{"$f":"+C524+1","v":2},0,{"$f":"+E427*E$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D525:AG525)","v":0},{"$f":"+C525","v":2}]
[null,null,3,0,{"$f":"+E428*E$59","v":0},{"$f":"+F427*F$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,4,0,0,{"$f":"+F428*F$59","v":0},{"$f":"+G427*G$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,5,0,0,0,{"$f":"+G428*G$59","v":0},{"$f":"+H427*H$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,6,0,0,0,0,{"$f":"+H428*H$59","v":0},{"$f":"+I427*I$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,null,7,0,0,0,0,0,{"$f":"+I428*I$59","v":0},{"$f":"+J427*J$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,null,8,0,0,0,0,0,0,{"$f":"+J428*J$59","v":0},{"$f":"+K427*K$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K428*K$59","v":0},{"$f":"+L427*L$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L428*L$59","v":0},{"$f":"+M427*M$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M428*M$59","v":0},{"$f":"+N427*N$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N428*N$59","v":0},{"$f":"+O427*O$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O428*O$59","v":0},{"$f":"+P427*P$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P428*P$59","v":0},{"$f":"+Q427*Q$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q428*Q$59","v":0},{"$f":"+R427*R$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R428*R$59","v":0},{"$f":"+S427*S$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S428*S$59","v":0},{"$f":"+T427*T$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T428*T$59","v":0},{"$f":"+U427*U$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U428*U$59","v":0},{"$f":"+V427*V$59","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V428*V$59","v":0},{"$f":"+W427*W$59","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W428*W$59","v":0},{"$f":"+X427*X$59","v":0},null,null,null,null,null,null,null,null,null,0,21]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X428*X$59","v":0},{"$f":"+Y427*Y$59","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y428*Y$59","v":0},{"$f":"+Z427*Z$59","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z428*Z$59","v":0},{"$f":"+AA427*AA$59","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA428*AA$59","v":0},{"$f":"+AB427*AB$59","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC427*AC$59","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC428*AC$59","v":0},{"$f":"+AD427*AD$59","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC429*AC$59","v":0},{"$f":"+AD428*AD$59","v":0},{"$f":"+AE427*AE$59","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC430*AC$59","v":0},{"$f":"+AD429*AD$59","v":0},{"$f":"+AE428*AE$59","v":0},{"$f":"+AF427*AF$59","v":0},null,0,29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC431*AC$59","v":0},{"$f":"+AD430*AD$59","v":0},{"$f":"+AE429*AE$59","v":0},{"$f":"+AF428*AF$59","v":0},{"$f":"+AG427*AG$59","v":0},{"$f":"+SUM(D553:AG553)","v":0},30]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"+SUM(D524:AG524)","v":0},{"$f":"+SUM(D525:AG525)","v":0},{"$f":"+SUM(D526:AG526)","v":0},{"$f":"+SUM(D527:AG527)","v":0},{"$f":"+SUM(D528:AG528)","v":0},{"$f":"+SUM(D529:AG529)","v":0},{"$f":"+SUM(D530:AG530)","v":0},{"$f":"+SUM(D531:AG531)","v":0},{"$f":"+SUM(D532:AG532)","v":0},{"$f":"+SUM(D533:AG533)","v":0},{"$f":"+SUM(D534:AG534)","v":0},{"$f":"+SUM(D535:AG535)","v":0},{"$f":"+SUM(D536:AG536)","v":0},{"$f":"+SUM(D537:AG537)","v":0},{"$f":"+SUM(D538:AG538)","v":0},{"$f":"+SUM(D539:AG539)","v":0},{"$f":"+SUM(D540:AG540)","v":0},{"$f":"+SUM(D541:AG541)","v":0},{"$f":"+SUM(D542:AG542)","v":0},{"$f":"+SUM(D543:AG543)","v":0},{"$f":"+SUM(D544:AG544)","v":0},{"$f":"+SUM($D545:$AG545)","v":0},{"$f":"+SUM($D546:$AG546)","v":0},{"$f":"+SUM($D547:$AG547)","v":0},{"$f":"+SUM($D548:$AG548)","v":0},{"$f":"+SUM($D549:$AG549)","v":0},{"$f":"+SUM($D550:$AG550)","v":0},{"$f":"+SUM($D551:$AG551)","v":0},{"$f":"+SUM($D552:$AG552)","v":0},{"$f":"+SUM($D553:$AG553)","v":0}]
[null,null,"Class III -- calculated depreciation"]
[null,null,1,{"$f":"+D459*D$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D557:AG557)","v":0},{"$f":"+C557","v":1}]
[null,null,{"$f":"+C557+1","v":2},0,{"$f":"+E459*E$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D558:AG558)","v":0},{"$f":"+C558","v":2}]
[null,null,3,0,{"$f":"+E460*E$34","v":0},{"$f":"+F459*F$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,4,0,0,{"$f":"+F460*F$34","v":0},{"$f":"+G459*G$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,5,0,0,0,{"$f":"+G460*G$34","v":0},{"$f":"+H459*H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,6,0,0,0,0,{"$f":"+H460*H$34","v":0},{"$f":"+I459*I$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,null,7,0,0,0,0,0,{"$f":"+I460*I$34","v":0},{"$f":"+J459*J$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,null,8,0,0,0,0,0,0,{"$f":"+J460*J$34","v":0},{"$f":"+K459*K$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K460*K$34","v":0},{"$f":"+L459*L$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L460*L$34","v":0},{"$f":"+M459*M$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M460*M$34","v":0},{"$f":"+N459*N$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N460*N$34","v":0},{"$f":"+O459*O$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O460*O$34","v":0},{"$f":"+P459*P$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P460*P$34","v":0},{"$f":"+Q459*Q$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q460*Q$34","v":0},{"$f":"+R459*R$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R460*R$34","v":0},{"$f":"+S459*S$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S460*S$34","v":0},{"$f":"+T459*T$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T460*T$34","v":0},{"$f":"+U459*U$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U460*U$34","v":0},{"$f":"+V459*V$34","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V460*V$34","v":0},{"$f":"+W459*W$34","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W460*W$34","v":0},{"$f":"+X459*X$34","v":0},null,null,null,null,null,null,null,null,null,0,21]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X460*X$34","v":0},{"$f":"+Y459*Y$34","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y460*Y$34","v":0},{"$f":"+Z459*Z$34","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z460*Z$34","v":0},{"$f":"+AA459*AA$34","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA460*AA$34","v":0},{"$f":"+AB459*AB$34","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC459*AC$34","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC460*AC$34","v":0},{"$f":"+AD459*AD$34","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC461*AC$34","v":0},{"$f":"+AD460*AD$34","v":0},{"$f":"+AE459*AE$34","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC462*AC$34","v":0},{"$f":"+AD461*AD$34","v":0},{"$f":"+AE460*AE$34","v":0},{"$f":"+AF459*AF$34","v":0},null,{"$f":"+SUM(D585:AG585)","v":0},29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC463*AC$34","v":0},{"$f":"+AD462*AD$34","v":0},{"$f":"+AE461*AE$34","v":0},{"$f":"+AF460*AF$34","v":0},{"$f":"+AG459*AG$34","v":0},{"$f":"+SUM(D586:AG586)","v":0},30]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"+SUM(D557:AG557)","v":0},{"$f":"+SUM(D558:AG558)","v":0},{"$f":"+SUM(D559:AG559)","v":0},{"$f":"+SUM(D560:AG560)","v":0},{"$f":"+SUM(D561:AG561)","v":0},{"$f":"+SUM(D562:AG562)","v":0},{"$f":"+SUM(D563:AG563)","v":0},{"$f":"+SUM(D564:AG564)","v":0},{"$f":"+SUM(D565:AG565)","v":0},{"$f":"+SUM(D566:AG566)","v":0},{"$f":"+SUM(D567:AG567)","v":0},{"$f":"+SUM(D568:AG568)","v":0},{"$f":"+SUM(D569:AG569)","v":0},{"$f":"+SUM(D570:AG570)","v":0},{"$f":"+SUM(D571:AG571)","v":0},{"$f":"+SUM(D572:AG572)","v":0},{"$f":"+SUM(D573:AG573)","v":0},{"$f":"+SUM(D574:AG574)","v":0},{"$f":"+SUM(D575:AG575)","v":0},{"$f":"+SUM(D576:AG576)","v":0},{"$f":"+SUM(D577:AG577)","v":0},{"$f":"+SUM($D578:$AG578)","v":0},{"$f":"+SUM($D579:$AG579)","v":0},{"$f":"+SUM($D580:$AG580)","v":0},{"$f":"+SUM($D581:$AG581)","v":0},{"$f":"+SUM($D582:$AG582)","v":0},{"$f":"+SUM($D583:$AG583)","v":0},{"$f":"+SUM($D584:$AG584)","v":0},{"$f":"+SUM($D585:$AG585)","v":0},{"$f":"+SUM($D586:$AG586)","v":0}]

{"sheet":"Funding Plan","index":10,"n_rows":265,"n_cols":22,"rows_kept":265,"cut":false,"hidden":false,"merged":[[49,2,49,4]]}
["RELCOST Financial Analysis of Energy Projects","RELCOST: Funding Plan",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,{"$f":"'Capital Expenditures'!C3","v":"LINKS TO SCENARIO SHEET (Optional)"},null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,null,null,{"$f":"IF(ISBLANK(Scenarios!C39)=FALSE,Scenarios!C39,\"\")","v":"Low Interest Loan, Interest Rate"},{"$f":"IF(ISBLANK(Scenarios!D39)=FALSE,Scenarios!D39,\"\")","v":"Max Loan Amount"},{"$f":"IF(ISBLANK(Scenarios!E39)=FALSE,Scenarios!E39,\"\")","v":"Loan as Percent CapEx"},{"$f":"IF(ISBLANK(Scenarios!F39)=FALSE,Scenarios!F39,\"\")","v":"Grant as Percent CapEx"},{"$f":"IF(ISBLANK(Scenarios!G39)=FALSE,Scenarios!G39,\"\")","v":"Maximum Grant (CapEx if no max)"},{"$f":"IF(ISBLANK(Scenarios!H39)=FALSE,Scenarios!H39,\"\")","v":"Maximum %, USDA REAP Grant"},{"$f":"IF(ISBLANK(Scenarios!I39)=FALSE,Scenarios!I39,\"\")","v":"% of Engineering & Design Costs, U.S. Forest Service Wood Biomass Study Grant"},{"$f":"IF(ISBLANK(Scenarios!J39)=FALSE,Scenarios!J39,\"\")","v":"Engineering & Design Costs"},{"$f":"IF(ISBLANK(Scenarios!K39)=FALSE,Scenarios!K39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L39)=FALSE,Scenarios!L39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M39)=FALSE,Scenarios!M39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N39)=FALSE,Scenarios!N39,\"\")","v":""}]
[null,"Scenario",3,{"$f":"IF(ISBLANK(Scenarios!C50)=FALSE,Scenarios!C50,\"\")","v":0.04},{"$f":"IF(ISBLANK(Scenarios!D50)=FALSE,Scenarios!D50,\"\")","v":100000},{"$f":"IF(ISBLANK(Scenarios!E50)=FALSE,Scenarios!E50,\"\")","v":0.5},{"$f":"IF(ISBLANK(Scenarios!F50)=FALSE,Scenarios!F50,\"\")","v":0.25},{"$f":"IF(ISBLANK(Scenarios!G50)=FALSE,Scenarios!G50,\"\")","v":100000},{"$f":"IF(ISBLANK(Scenarios!H50)=FALSE,Scenarios!H50,\"\")","v":0.25},{"$f":"IF(ISBLANK(Scenarios!I50)=FALSE,Scenarios!I50,\"\")","v":1},{"$f":"IF(ISBLANK(Scenarios!J50)=FALSE,Scenarios!J50,\"\")","v":46245},{"$f":"IF(ISBLANK(Scenarios!K50)=FALSE,Scenarios!K50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L50)=FALSE,Scenarios!L50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M50)=FALSE,Scenarios!M50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N50)=FALSE,Scenarios!N50,\"\")","v":0}]
[null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":708743}]
[]
[null,"WORKSPACE (Optional)"]
[null,"Required Capital",{"$f":"D6-C27-C43-D43-E43","v":285312.25}]
[null,"Max Loan",{"$f":"IF(F5*D6>E5,E5,F5*D6)","v":100000}]
[]
[]
[null,"ENTER UP TO TEN SOURCES FOR BORROWED FUNDS, EQUITY, AND GRANTS"]
[]
[null,{"$f":"WhatIf!F9","v":0}]
[]
[null,"Source #",1,{"$f":"+C17+1","v":2},{"$f":"+D17+1","v":3},4,5,6,7,8,9,10]
[null,"Borrowed Funds"]
[null,"Institution","State Energy Program"]
[null,"Description (for Spider Diagram)","Low Interest Loan"]
[null,"Source Type","State"]
[null,"Loan Type","Equal Payment"]
[null,"Interest payment menthod (bonds only)"]
[null,"Project Year",1]
[null,"Loan Begin Month",6]
[null,"Loan Fees (% amount)",0.01]
[null,"Amount ($)",{"$f":"MIN(C10,D6-C43-D43-E43)","v":100000}]
[null,"Annual Interest Rate",{"$f":"D5","v":0.04}]
[null,"Term (months)",60]
[null,"Equity"]
[null,"Investor","Hospital Capital Expense Budget"]
[null,"Description (for Spider Diagram)","Equity Investment"]
[null,"Source Type","Private"]
[null,"Project Year",1]
[null,"Amount ($)"]
[null," Investment method","Lump Sum"]
[null,"Investment Period (Annual pmt method ony)"]
[null,"Grants"]
[null,"Funder","USDA","SEP","US Forest Service"]
[null,"Description (for Spider Diagram)","USDA REAP Grant","SEP Grant","USFS Biomass Utilization Study Grant"]
[null,"Source Type","Federal","State","Federal"]
[null,"Project Year",1,1,1]
[null,"Amount ($)",{"$f":"I5*D6","v":177185.75},{"$f":"IF(G5*D6>H5,H5,G5*D6)","v":100000},{"$f":"J5*K5","v":46245}]
[null,"Grant method","Lump Sum","Lump Sum","Lump Sum"]
[null,"Grant Period (years) (Annual pmt method ony)"]
[null,"Taxable (Federal)?","False","False","False"]
[null,"Taxable (State)?","False","False","False"]
[]
[]
[null,"Sensitivity Factors for More Funding Sources","On WhatIF",null,null,{"$f":"F17","v":4},5,6,7,8,9,10]
[null,"Borrowed Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Equity Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Grant Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Annual Interest Rates",null,null,null,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"Spider_Diagram!B64","v":"If you have more than three funding sources that you want to appear on the spider diagram, define User-Defined Sensitivity Factors on the WhatIf tab."}]
[]
[null,"TOTAL PRESENT VALUES  BY SOURCE",null,"Loans","Grants","Equity"]
[null,"Federal",null,{"$f":"M160","v":0},{"$f":"M180","v":223430.75},{"$f":"M170","v":0}]
[null,"State",null,{"$f":"M161","v":100000},100000,0]
[null,"Local",null,0,0,0]
[null,"Utility",null,0,0,0]
[null,"Market",null,0,0,0]
[null,"Private",null,0,0,0]
[null,"Other",null,0,0,0]
[]
[]
[null,"DETAIL"]
[]
[null,"With Sensitivity -- Caution:  sources 3+ are not included on spider diagram and decision matrix analyses"]
[null,"Source #",1,{"$f":"+C70+1","v":2},{"$f":"+D70+1","v":3},{"$f":"+E70+1","v":4},{"$f":"+F70+1","v":5},{"$f":"+G70+1","v":6},{"$f":"+H70+1","v":7},{"$f":"+I70+1","v":8},{"$f":"+J70+1","v":9},{"$f":"+K70+1","v":10}]
[null,"Borrowed Funding (with sensitivity)",{"$f":"C27*WhatIf!B51","v":100000},{"$f":"+D27*WhatIf!B52","v":0},{"$f":"E27*WhatIf!B53","v":0},{"$f":"F27*F51","v":0},0,0,0,0,0,0]
[null,"Equity Funding (with sensitivity)",{"$f":"+C35*WhatIf!B58","v":0},{"$f":"+D35*WhatIf!B59","v":0},{"$f":"E35*WhatIf!B60","v":0},{"$f":"F35*F52","v":0},0,0,0,0,0,0]
[null,"Grant Funding (with sensitivity and taxes)",{"$f":"+C43*WhatIf!B62*(1-C254)","v":177185.75},{"$f":"+D43*WhatIf!B63*(1-D254)","v":100000},{"$f":"+E43*(1-E254)*WhatIf!B64","v":46245},{"$f":"+F43*(1-F254)*F53","v":0},0,0,0,0,0,0]
[null,"Annual Interest Rates (with sensitivity)",{"$f":"+C28*WhatIf!B54","v":0.04},{"$f":"+D28*WhatIf!B55","v":0},{"$f":"E28*WhatIf!B56","v":0},{"$f":"F28*F54","v":0},0,0,0,0,0,0]
[]
[]
[]
[null,"Capital Expenditures (Reference Only)"]
[null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+C79+1","v":2015},{"$f":"+D79+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"Year",0,{"$f":"+C80+1","v":1},{"$f":"+D80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,"Cap Ex (non-escalated w/sensitivity)",{"$f":"+'Capital Expenditures'!D81","v":708743},{"$f":"+'Capital Expenditures'!E81","v":0},{"$f":"+'Capital Expenditures'!F81","v":0},{"$f":"+'Capital Expenditures'!G81","v":0},{"$f":"+'Capital Expenditures'!H81","v":0},{"$f":"+'Capital Expenditures'!I81","v":0},{"$f":"+'Capital Expenditures'!J81","v":0},{"$f":"+'Capital Expenditures'!K81","v":0},{"$f":"+'Capital Expenditures'!L81","v":0},{"$f":"+'Capital Expenditures'!M81","v":0},{"$f":"+'Capital Expenditures'!N81","v":0},{"$f":"+'Capital Expenditures'!O81","v":0},{"$f":"+'Capital Expenditures'!P81","v":0},{"$f":"+'Capital Expenditures'!Q81","v":0},{"$f":"+'Capital Expenditures'!R81","v":0},{"$f":"+'Capital Expenditures'!S81","v":0},{"$f":"+'Capital Expenditures'!T81","v":0},{"$f":"+'Capital Expenditures'!U81","v":0},{"$f":"+'Capital Expenditures'!V81","v":0},{"$f":"+'Capital Expenditures'!W81","v":0}]
[null,"Cap Ex (Accumulated each year)",{"$f":"+C81","v":708743},{"$f":"+C82+D81","v":708743},{"$f":"+D82+E81","v":708743},708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743]
[null,"Cap Ex (escalated w/sensitivity)",{"$f":"+'Capital Expenditures'!D82","v":708743},{"$f":"+'Capital Expenditures'!E82","v":0},{"$f":"+'Capital Expenditures'!F82","v":0},{"$f":"+'Capital Expenditures'!G82","v":0},{"$f":"+'Capital Expenditures'!H82","v":0},{"$f":"+'Capital Expenditures'!I82","v":0},{"$f":"+'Capital Expenditures'!J82","v":0},{"$f":"+'Capital Expenditures'!K82","v":0},{"$f":"+'Capital Expenditures'!L82","v":0},{"$f":"+'Capital Expenditures'!M82","v":0},{"$f":"+'Capital Expenditures'!N82","v":0},{"$f":"+'Capital Expenditures'!O82","v":0},{"$f":"+'Capital Expenditures'!P82","v":0},{"$f":"+'Capital Expenditures'!Q82","v":0},{"$f":"+'Capital Expenditures'!R82","v":0},{"$f":"+'Capital Expenditures'!S82","v":0},{"$f":"+'Capital Expenditures'!T82","v":0},{"$f":"+'Capital Expenditures'!U82","v":0},{"$f":"+'Capital Expenditures'!V82","v":0},{"$f":"+'Capital Expenditures'!W82","v":0}]
[]
[]
[]
[null,"REFERENCES"]
[null,"Database of State Incentives for Renewables and Efficiency (DSIRE)",null,"www.dsireusa.org"]
[null,"The U.S. Department of Agriculture’s online A Guide to Funding Resources",null,"http://www.nal.usda.gov/ric/ricpubs/fundguide.html"]
[null,"Municipal Research and Services Center of Washington",null,"http://www.mrsc.org/subjects/finance/grants/grants.aspx"]
[null,"U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE)",null,"http://apps3.eere.energy.gov/greenpower/financial/index.shtml"]
[null,"FASB Standard No. 13, Accounting for Leases",null,"http://www.fasb.org/pdf/fas13.pdf"]
[null,"“The economics of energy service contracts” by Steve Sorrell published in Energy Policy (2007, Volume 35).",null,"http://linkinghub.elsevier.com/retrieve/pii/S0301421505003411"]
[]
[]
[]
[null,"WORKSPACE (Optional)"]
[]
[]
[null,"Notes and calculation space (optional)"]
[null,"Equity Investment Amount",0.3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source",1,{"$f":"C142+1","v":2},{"$f":"D142+1","v":3},4,5,6,7,8,9,10]
[null,"Loan Years",{"$f":"C24-FirstYear_0or1+1","v":1},0,0,0,0,0,0,0,0,0]
[null,"Equity Years",{"$f":"C34-FirstYear_0or1+1","v":1},0,0,0,0,0,0,0,0,0]
[null,"Grant Years",{"$f":"C42-FirstYear_0or1+1","v":1},1,1,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Calculation Area"]
[null,"Toggle_Comments_Funding","Hidden"]
[null,"Toggle_UserArea_Funding","Showing"]
[null,"Toggle_ScenarioSection","Showing"]
[null,"Copied","No"]
[]
[]
[null,"Loan Year",{"$f":"C24","v":1},{"$f":"D24","v":0},0,0,0,0,0,0,0,0,"Totals"]
[null,"Loan Source Types",{"$f":"IF(C21=\"\",\"\",C21)","v":"State"},"","","","","","","","",""]
[null,{"$f":"B58","v":"Federal"},{"$f":"IF(C$159=$B160,C$71,0)*C190","v":0},{"$f":"IF(D$159=$B160,D$71,0)*D190","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C160:L160)","v":0}]
[null,{"$f":"B59","v":"State"},{"$f":"IF(C$159=$B161,C$71,0)*C191","v":100000},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C161:L161)","v":100000}]
[null,{"$f":"B60","v":"Local"},{"$f":"IF(C$159=$B162,C$71,0)*C192","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Utility",{"$f":"IF(C$159=$B163,C$71,0)*C193","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B62","v":"Market"},{"$f":"IF(C$159=$B164,C$71,0)*C194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B63","v":"Private"},{"$f":"IF(C$159=$B165,C$71,0)*C195","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B64","v":"Other"},{"$f":"IF(C$159=$B166,C$71,0)*C196","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Project",{"$f":"IF(C$159=$B167,C$71,0)*C197","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity Year",{"$f":"C34","v":1},{"$f":"D34","v":0},0,0,0,0,0,0,0,0]
[null,"Equity Source Types",{"$f":"IF(C33=\"\",\"\",C33)","v":"Private"},{"$f":"IF(D33=\"\",\"\",D22)","v":""},"","","","","","","",""]
[null,{"$f":"B160","v":"Federal"},{"$f":"IF(C$169=$B170,C$72,0)*C200","v":0},{"$f":"IF(D$169=$B170,D$72,0)*D200","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C170:L170)","v":0}]
[null,{"$f":"B161","v":"State"},{"$f":"IF(C$169=$B171,C$72,0)*C201","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B162","v":"Local"},{"$f":"IF(C$169=$B172,C$72,0)*C202","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Utility",{"$f":"IF(C$169=$B173,C$72,0)*C203","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C173:L173)","v":0}]
[null,{"$f":"B164","v":"Market"},{"$f":"IF(C$169=$B174,C$72,0)*C204","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B165","v":"Private"},{"$f":"IF(C$169=$B175,C$72,0)*C205","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B166","v":"Other"},{"$f":"IF(C$169=$B176,C$72,0)*C206","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Project",{"$f":"IF(C$169=$B177,C$72,0)*C207","v":0},0,0,0,0,0,0,0,0,0]
[null,"Grant Year",{"$f":"C42","v":1},{"$f":"D42","v":1},1,0,0,0,0,0,0,0]
[null,"Grant Source Types",{"$f":"IF(C41=\"\",\"\",C41)","v":"Federal"},"State","Federal","","","","","","",""]
[null,{"$f":"B160","v":"Federal"},{"$f":"IF(C$179=$B180,C$73,0)*C210","v":177185.75},{"$f":"IF(D$179=$B180,D$73,0)*D210","v":0},46245,0,0,0,0,0,0,0,{"$f":"SUM(C180:L180)","v":223430.75}]
[null,{"$f":"B161","v":"State"},{"$f":"IF(C$179=$B181,C$73,0)*C211","v":0},100000,0,0,0,0,0,0,0,0,100000]
[null,{"$f":"B162","v":"Local"},{"$f":"IF(C$179=$B182,C$73,0)*C212","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Utility",{"$f":"IF(C$179=$B183,C$73,0)*C213","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C183:L183)","v":0}]
[null,{"$f":"B164","v":"Market"},{"$f":"IF(C$179=$B184,C$73,0)*C214","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B165","v":"Private"},{"$f":"IF(C$179=$B185,C$73,0)*C215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B166","v":"Other"},{"$f":"IF(C$179=$B186,C$73,0)*C216","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Project",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"LOANS, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B180","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$158,PresentValueFactors,$M190,FALSE),0)","v":1},0,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B181","v":"State"},1,0,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B182","v":"Local"},1,0,0,0,0,0,0,0,0,0,4]
[null,"Utility",1,0,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B184","v":"Market"},1,0,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B185","v":"Private"},1,0,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B186","v":"Other"},1,0,0,0,0,0,0,0,0,0,8]
[null,"Project",1,0,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"EQUITY, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B190","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$168,PresentValueFactors,$M200,FALSE),0)","v":1},0,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B191","v":"State"},1,0,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B192","v":"Local"},1,0,0,0,0,0,0,0,0,0,4]
[null,"Utility",1,0,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B194","v":"Market"},1,0,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B195","v":"Private"},1,0,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B196","v":"Other"},1,0,0,0,0,0,0,0,0,0,8]
[null,"Project",1,0,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"EQUITY, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B200","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$178,PresentValueFactors,$M210,FALSE),0)","v":1},1,1,0,0,0,0,0,0,0,2]
[null,{"$f":"B201","v":"State"},1,1,1,0,0,0,0,0,0,0,3]
[null,{"$f":"B202","v":"Local"},1,1,1,0,0,0,0,0,0,0,4]
[null,"Utility",1,1,1,0,0,0,0,0,0,0,5]
[null,{"$f":"B204","v":"Market"},1,1,1,0,0,0,0,0,0,0,6]
[null,{"$f":"B205","v":"Private"},1,1,1,0,0,0,0,0,0,0,7]
[null,{"$f":"B206","v":"Other"},1,1,1,0,0,0,0,0,0,0,8]
[null,"Project",1,1,1,0,0,0,0,0,0,0,9]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Incentive Summary'!C89","v":1},{"$f":"'Incentive Summary'!D89","v":0.99009900990099009},{"$f":"'Incentive Summary'!E89","v":0.98029604940692083},{"$f":"'Incentive Summary'!F89","v":0.97059014792764453},{"$f":"'Incentive Summary'!G89","v":0.96098034448281622},{"$f":"'Incentive Summary'!H89","v":0.95146568760674888},{"$f":"'Incentive Summary'!I89","v":0.94204523525420658},{"$f":"'Incentive Summary'!J89","v":0.93271805470713554},{"$f":"'Incentive Summary'!K89","v":0.92348322248231218},{"$f":"'Incentive Summary'!L89","v":0.91433982423991289}]
[null,null,{"$f":"'Incentive Summary'!C90","v":1},{"$f":"'Incentive Summary'!D90","v":0.99009900990099009},{"$f":"'Incentive Summary'!E90","v":0.98029604940692083},{"$f":"'Incentive Summary'!F90","v":0.97059014792764453},{"$f":"'Incentive Summary'!G90","v":0.96098034448281622},{"$f":"'Incentive Summary'!H90","v":0.95146568760674888},{"$f":"'Incentive Summary'!I90","v":0.94204523525420658},{"$f":"'Incentive Summary'!J90","v":0.93271805470713554},{"$f":"'Incentive Summary'!K90","v":0.92348322248231218},{"$f":"'Incentive Summary'!L90","v":0.91433982423991289}]
[null,null,{"$f":"'Incentive Summary'!C91","v":1},{"$f":"'Incentive Summary'!D91","v":0.99009900990099009},{"$f":"'Incentive Summary'!E91","v":0.98029604940692083},{"$f":"'Incentive Summary'!F91","v":0.97059014792764453},{"$f":"'Incentive Summary'!G91","v":0.96098034448281622},{"$f":"'Incentive Summary'!H91","v":0.95146568760674888},{"$f":"'Incentive Summary'!I91","v":0.94204523525420658},{"$f":"'Incentive Summary'!J91","v":0.93271805470713554},{"$f":"'Incentive Summary'!K91","v":0.92348322248231218},{"$f":"'Incentive Summary'!L91","v":0.91433982423991289}]
[null,null,{"$f":"'Incentive Summary'!C92","v":1},{"$f":"'Incentive Summary'!D92","v":0.95238095238095233},{"$f":"'Incentive Summary'!E92","v":0.90702947845804982},{"$f":"'Incentive Summary'!F92","v":0.86383759853147601},{"$f":"'Incentive Summary'!G92","v":0.82270247479188197},{"$f":"'Incentive Summary'!H92","v":0.78352616646845896},{"$f":"'Incentive Summary'!I92","v":0.74621539663662761},{"$f":"'Incentive Summary'!J92","v":0.71068133013012147},{"$f":"'Incentive Summary'!K92","v":0.67683936202868722},{"$f":"'Incentive Summary'!L92","v":0.64460891621779726}]
[null,null,{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.90909090909090906},{"$f":"'Incentive Summary'!E93","v":0.82644628099173545},{"$f":"'Incentive Summary'!F93","v":0.75131480090157754},{"$f":"'Incentive Summary'!G93","v":0.68301345536507052},{"$f":"'Incentive Summary'!H93","v":0.62092132305915493},{"$f":"'Incentive Summary'!I93","v":0.56447393005377722},{"$f":"'Incentive Summary'!J93","v":0.51315811823070645},{"$f":"'Incentive Summary'!K93","v":0.46650738020973315},{"$f":"'Incentive Summary'!L93","v":0.42409761837248466}]
[null,null,{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.90909090909090906},{"$f":"'Incentive Summary'!E94","v":0.82644628099173545},{"$f":"'Incentive Summary'!F94","v":0.75131480090157754},{"$f":"'Incentive Summary'!G94","v":0.68301345536507052},{"$f":"'Incentive Summary'!H94","v":0.62092132305915493},{"$f":"'Incentive Summary'!I94","v":0.56447393005377722},{"$f":"'Incentive Summary'!J94","v":0.51315811823070645},{"$f":"'Incentive Summary'!K94","v":0.46650738020973315},{"$f":"'Incentive Summary'!L94","v":0.42409761837248466}]
[null,null,{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxable Grants",{"$f":"C17","v":1},2,3,4,5,6,7,8,9,10]
[null,"Federal tax rate applied",{"$f":"IF(C46=\"True\",HLOOKUP(C$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(D46=\"True\",HLOOKUP(D$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(E46=\"True\",HLOOKUP(E$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(F46=\"True\",HLOOKUP(F$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(G46=\"True\",HLOOKUP(G$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(H46=\"True\",HLOOKUP(H$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(I46=\"True\",HLOOKUP(I$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(J46=\"True\",HLOOKUP(J$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(K46=\"True\",HLOOKUP(K$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(L46=\"True\",HLOOKUP(L$265,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0}]
[null,"State tax rate applied",{"$f":"IF(C47=\"True\",HLOOKUP(C$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(D47=\"True\",HLOOKUP(D$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(E47=\"True\",HLOOKUP(E$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(F47=\"True\",HLOOKUP(F$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(G47=\"True\",HLOOKUP(G$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(H47=\"True\",HLOOKUP(H$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(I47=\"True\",HLOOKUP(I$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(J47=\"True\",HLOOKUP(J$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(K47=\"True\",HLOOKUP(K$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(L47=\"True\",HLOOKUP(L$265,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0}]
[null,"Total tax rate",{"$f":"SUM(C252:C253)","v":0},{"$f":"SUM(D252:D253)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Year Fix"]
[null,"First year of project (either 1 or 0 as selected by user)",{"$f":"FirstYear_0or1","v":1}]
[null,"Add a year?",{"$f":"IF(C258=0,1,0)","v":0}]
[null,"Project Years"]
[]
[null,"For calculations, year number of 1 to 31"]
[null,"Loans",{"$f":"IF(AND(C24=0,$C$258=1),1,IF(C24=\"\",\"\",C24+$C$259))","v":1},{"$f":"IF(D24=\"\",\"\",D24+$C$259)","v":""},"","","","","","","",""]
[null,"Equity",{"$f":"IF(AND(C34=0,$C$258=1),1,IF(C34=\"\",\"\",C34+$C$259))","v":1},{"$f":"IF(D34=\"\",\"\",D34+$C$259)","v":""},"","","","","","","",""]
[null,"Grants",{"$f":"IF(AND(C42=0,$C$258=1),1,IF(C42=\"\",\"\",C42+$C$259))","v":1},{"$f":"IF(D42=\"\",\"\",D42+$C$259)","v":1},1,"","","","","","",""]

{"sheet":"Sales & Savings","index":11,"n_rows":147,"n_cols":37,"rows_kept":147,"cut":false,"hidden":false,"merged":[[13,2,14,2],[13,3,14,3],[75,4,75,5],[76,4,76,5],[77,4,77,5],[74,4,74,5],[20,4,20,5],[21,4,21,5],[18,4,18,5],[19,4,19,5],[70,4,70,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[67,4,67,5],[86,4,86,5],[79,4,79,5],[80,4,80,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[84,4,84,5],[85,4,85,5],[68,4,68,5],[27,4,27,5],[28,4,28,5],[25,4,25,5],[26,4,26,5],[55,4,55,5],[69,4,69,5],[39,4,39,5],[35,4,35,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[46,4,46,5],[47,4,47,5],[56,4,56,5],[48,4,48,5],[49,4,49,5],[53,4,53,5],[54,4,54,5]]}
[null,null,"RELCOST: Revenues from Sales & Savings",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C72)=FALSE,Scenarios!C72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D72)=FALSE,Scenarios!D72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E72)=FALSE,Scenarios!E72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F72)=FALSE,Scenarios!F72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G72)=FALSE,Scenarios!G72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H72)=FALSE,Scenarios!H72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I72)=FALSE,Scenarios!I72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J72)=FALSE,Scenarios!J72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K72)=FALSE,Scenarios!K72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L72)=FALSE,Scenarios!L72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M72)=FALSE,Scenarios!M72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N72)=FALSE,Scenarios!N72,\"\")","v":""}]
[null,null,"Scenario",3,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"IF(ISBLANK(Scenarios!C73)=FALSE,Scenarios!C73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D73)=FALSE,Scenarios!D73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E73)=FALSE,Scenarios!E73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F73)=FALSE,Scenarios!F73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G73)=FALSE,Scenarios!G73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H73)=FALSE,Scenarios!H73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I73)=FALSE,Scenarios!I73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J73)=FALSE,Scenarios!J73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K73)=FALSE,Scenarios!K73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L73)=FALSE,Scenarios!L73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M73)=FALSE,Scenarios!M73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N73)=FALSE,Scenarios!N73,\"\")","v":""}]
[null,null,null,null,"ALTERNATIVE",{"$f":"IF(ISBLANK(Scenarios!C84)=FALSE,Scenarios!C84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D84)=FALSE,Scenarios!D84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E84)=FALSE,Scenarios!E84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F84)=FALSE,Scenarios!F84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G84)=FALSE,Scenarios!G84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H84)=FALSE,Scenarios!H84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I84)=FALSE,Scenarios!I84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J84)=FALSE,Scenarios!J84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K84)=FALSE,Scenarios!K84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L84)=FALSE,Scenarios!L84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M84)=FALSE,Scenarios!M84,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N84)=FALSE,Scenarios!N84,\"\")","v":0}]
[]
[]
[null,null,"WORKSPACE (Optional)"]
[]
[]
[]
[null,null,null,null,"ENTER UNITS AND UNIT PRICES OF UP TO 9 REVENUE SOURCES"]
[null,null,"Taxable","Apply Operating Factor?",null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+G14+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,"Revenues","Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+G15+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"Taxable","True"]
[null,null,null,null,"Units Sold (Stand-Alone)","MWh",null,{"$f":"G17","v":0},{"$f":"H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost (Stand-Alone)",{"$f":"IF(F17=\"\",\"\",CONCATENATE(\"$/\",F17))","v":"$/MWh"},null,{"$f":"G18","v":0},{"$f":"H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,G17*G18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,H17*H18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,I17*I18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,J17*J18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,K17*K18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,L17*L18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,M17*M18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,N17*N18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,O17*O18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,P17*P18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,Q17*Q18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,R17*R18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,S17*S18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,T17*T18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,U17*U18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,V17*V18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,W17*W18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,X17*X18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,Y17*Y18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,Z17*Z18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AA17*AA18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AB17*AB18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AC17*AC18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AD17*AD18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AE17*AE18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AF17*AF18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AG17*AG18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AH17*AH18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AI17*AI18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AJ17*AJ18),\"\")","v":0},{"$f":"IFERROR(+IF(Purchases!$E$18=\"True\",HeatMap!$C16,AK17*AK18),\"\")","v":0}]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$16=\"True\",G19*General!D$33,G19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",H19*General!E$33,H19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",I19*General!F$33,I19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",J19*General!G$33,J19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",K19*General!H$33,K19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",L19*General!I$33,L19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",M19*General!J$33,M19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",N19*General!K$33,N19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",O19*General!L$33,O19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",P19*General!M$33,P19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",Q19*General!N$33,Q19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",R19*General!O$33,R19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",S19*General!P$33,S19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",T19*General!Q$33,T19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",U19*General!R$33,U19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",V19*General!S$33,V19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",W19*General!T$33,W19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",X19*General!U$33,X19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",Y19*General!V$33,Y19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",Z19*General!W$33,Z19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AA19*General!X$33,AA19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AB19*General!Y$33,AB19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AC19*General!Z$33,AC19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AD19*General!AA$33,AD19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AE19*General!AB$33,AE19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AF19*General!AC$33,AF19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AG19*General!AD$33,AG19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AH19*General!AE$33,AH19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AI19*General!AF$33,AI19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AJ19*General!AG$33,AJ19),\"\")","v":0},{"$f":"IFERROR(IF($D$16=\"True\",AK19*General!AH$33,AK19),\"\")","v":0}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+H20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+I20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+J20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+K20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+L20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+M20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+N20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+O20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+P20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+Q20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+R20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+S20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+T20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+U20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+V20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+W20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+X20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+Y20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+Z20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AA20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AB20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AC20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AD20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AE20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AF20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AG20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AH20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AI20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AJ20*WhatIf!$B20,\"\")","v":0},{"$f":"IFERROR(+AK20*WhatIf!$B20,\"\")","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G21*'Cost Escalation'!B247,\"\")","v":0},{"$f":"IFERROR(+H21*'Cost Escalation'!C247,\"\")","v":0},{"$f":"IFERROR(+I21*'Cost Escalation'!D247,\"\")","v":0},{"$f":"IFERROR(+J21*'Cost Escalation'!E247,\"\")","v":0},{"$f":"IFERROR(+K21*'Cost Escalation'!F247,\"\")","v":0},{"$f":"IFERROR(+L21*'Cost Escalation'!G247,\"\")","v":0},{"$f":"IFERROR(+M21*'Cost Escalation'!H247,\"\")","v":0},{"$f":"IFERROR(+N21*'Cost Escalation'!I247,\"\")","v":0},{"$f":"IFERROR(+O21*'Cost Escalation'!J247,\"\")","v":0},{"$f":"IFERROR(+P21*'Cost Escalation'!K247,\"\")","v":0},{"$f":"IFERROR(+Q21*'Cost Escalation'!L247,\"\")","v":0},{"$f":"IFERROR(+R21*'Cost Escalation'!M247,\"\")","v":0},{"$f":"IFERROR(+S21*'Cost Escalation'!N247,\"\")","v":0},{"$f":"IFERROR(+T21*'Cost Escalation'!O247,\"\")","v":0},{"$f":"IFERROR(+U21*'Cost Escalation'!P247,\"\")","v":0},{"$f":"IFERROR(+V21*'Cost Escalation'!Q247,\"\")","v":0},{"$f":"IFERROR(+W21*'Cost Escalation'!R247,\"\")","v":0},{"$f":"IFERROR(+X21*'Cost Escalation'!S247,\"\")","v":0},{"$f":"IFERROR(+Y21*'Cost Escalation'!T247,\"\")","v":0},{"$f":"IFERROR(+Z21*'Cost Escalation'!U247,\"\")","v":0},{"$f":"IFERROR(+AA21*'Cost Escalation'!V247,\"\")","v":0},{"$f":"IFERROR(+AB21*'Cost Escalation'!W247,\"\")","v":0},{"$f":"IFERROR(+AC21*'Cost Escalation'!X247,\"\")","v":0},{"$f":"IFERROR(+AD21*'Cost Escalation'!Y247,\"\")","v":0},{"$f":"IFERROR(+AE21*'Cost Escalation'!Z247,\"\")","v":0},{"$f":"IFERROR(+AF21*'Cost Escalation'!AA247,\"\")","v":0},{"$f":"IFERROR(+AG21*'Cost Escalation'!AB247,\"\")","v":0},{"$f":"IFERROR(+AH21*'Cost Escalation'!AC247,\"\")","v":0},{"$f":"IFERROR(+AI21*'Cost Escalation'!AD247,\"\")","v":0},{"$f":"IFERROR(+AJ21*'Cost Escalation'!AE247,\"\")","v":0},{"$f":"IFERROR(+AK21*'Cost Escalation'!AF247,\"\")","v":0}]
[null,null,"Taxable","True"]
[null,null,null,null,"Units Sold","1000 lb",null,{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost",{"$f":"IF(F24=\"\",\"\",CONCATENATE(\"$/\",F24))","v":"$/1000 lb"},null,{"$f":"G25","v":0},{"$f":"H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(G24*G25,\"\")","v":0},{"$f":"IFERROR(H24*H25,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$23=\"True\",G26*General!D$33,G26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",H26*General!E$33,H26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",I26*General!F$33,I26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",J26*General!G$33,J26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",K26*General!H$33,K26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",L26*General!I$33,L26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",M26*General!J$33,M26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",N26*General!K$33,N26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",O26*General!L$33,O26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",P26*General!M$33,P26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",Q26*General!N$33,Q26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",R26*General!O$33,R26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",S26*General!P$33,S26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",T26*General!Q$33,T26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",U26*General!R$33,U26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",V26*General!S$33,V26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",W26*General!T$33,W26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",X26*General!U$33,X26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",Y26*General!V$33,Y26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",Z26*General!W$33,Z26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AA26*General!X$33,AA26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AB26*General!Y$33,AB26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AC26*General!Z$33,AC26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AD26*General!AA$33,AD26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AE26*General!AB$33,AE26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AF26*General!AC$33,AF26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AG26*General!AD$33,AG26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AH26*General!AE$33,AH26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AI26*General!AF$33,AI26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AJ26*General!AG$33,AJ26),\"\")","v":0},{"$f":"IFERROR(IF($D$23=\"True\",AK26*General!AH$33,AK26),\"\")","v":0}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+H27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+I27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+J27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+K27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+L27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+M27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+N27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+O27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+P27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+Q27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+R27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+S27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+T27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+U27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+V27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+W27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+X27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+Y27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+Z27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AA27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AB27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AC27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AD27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AE27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AF27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AG27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AH27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AI27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AJ27*WhatIf!$B21,\"\")","v":0},{"$f":"IFERROR(+AK27*WhatIf!$B21,\"\")","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G28*'Cost Escalation'!B248,\"\")","v":0},{"$f":"IFERROR(+H28*'Cost Escalation'!C248,\"\")","v":0},{"$f":"IFERROR(+I28*'Cost Escalation'!D248,\"\")","v":0},{"$f":"IFERROR(+J28*'Cost Escalation'!E248,\"\")","v":0},{"$f":"IFERROR(+K28*'Cost Escalation'!F248,\"\")","v":0},{"$f":"IFERROR(+L28*'Cost Escalation'!G248,\"\")","v":0},{"$f":"IFERROR(+M28*'Cost Escalation'!H248,\"\")","v":0},{"$f":"IFERROR(+N28*'Cost Escalation'!I248,\"\")","v":0},{"$f":"IFERROR(+O28*'Cost Escalation'!J248,\"\")","v":0},{"$f":"IFERROR(+P28*'Cost Escalation'!K248,\"\")","v":0},{"$f":"IFERROR(+Q28*'Cost Escalation'!L248,\"\")","v":0},{"$f":"IFERROR(+R28*'Cost Escalation'!M248,\"\")","v":0},{"$f":"IFERROR(+S28*'Cost Escalation'!N248,\"\")","v":0},{"$f":"IFERROR(+T28*'Cost Escalation'!O248,\"\")","v":0},{"$f":"IFERROR(+U28*'Cost Escalation'!P248,\"\")","v":0},{"$f":"IFERROR(+V28*'Cost Escalation'!Q248,\"\")","v":0},{"$f":"IFERROR(+W28*'Cost Escalation'!R248,\"\")","v":0},{"$f":"IFERROR(+X28*'Cost Escalation'!S248,\"\")","v":0},{"$f":"IFERROR(+Y28*'Cost Escalation'!T248,\"\")","v":0},{"$f":"IFERROR(+Z28*'Cost Escalation'!U248,\"\")","v":0},{"$f":"IFERROR(+AA28*'Cost Escalation'!V248,\"\")","v":0},{"$f":"IFERROR(+AB28*'Cost Escalation'!W248,\"\")","v":0},{"$f":"IFERROR(+AC28*'Cost Escalation'!X248,\"\")","v":0},{"$f":"IFERROR(+AD28*'Cost Escalation'!Y248,\"\")","v":0},{"$f":"IFERROR(+AE28*'Cost Escalation'!Z248,\"\")","v":0},{"$f":"IFERROR(+AF28*'Cost Escalation'!AA248,\"\")","v":0},{"$f":"IFERROR(+AG28*'Cost Escalation'!AB248,\"\")","v":0},{"$f":"IFERROR(+AH28*'Cost Escalation'!AC248,\"\")","v":0},{"$f":"IFERROR(+AI28*'Cost Escalation'!AD248,\"\")","v":0},{"$f":"IFERROR(+AJ28*'Cost Escalation'!AE248,\"\")","v":0},{"$f":"IFERROR(+AK28*'Cost Escalation'!AF248,\"\")","v":0}]
[null,null,"Taxable","True"]
[null,null,null,null,"Units Sold","total",null,{"$f":"G31","v":0},{"$f":"H31","v":0},{"$f":"I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost",{"$f":"IF(F31=\"\",\"\",CONCATENATE(\"$/\",F31))","v":"$/total"},null,0,0,{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G31*G32,\"\")","v":0},{"$f":"IFERROR(+H31*H32,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$30=\"True\",G33*General!D$33,G33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",H33*General!E$33,H33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",I33*General!F$33,I33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",J33*General!G$33,J33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",K33*General!H$33,K33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",L33*General!I$33,L33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",M33*General!J$33,M33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",N33*General!K$33,N33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",O33*General!L$33,O33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",P33*General!M$33,P33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",Q33*General!N$33,Q33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",R33*General!O$33,R33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",S33*General!P$33,S33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",T33*General!Q$33,T33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",U33*General!R$33,U33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",V33*General!S$33,V33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",W33*General!T$33,W33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",X33*General!U$33,X33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",Y33*General!V$33,Y33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",Z33*General!W$33,Z33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AA33*General!X$33,AA33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AB33*General!Y$33,AB33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AC33*General!Z$33,AC33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AD33*General!AA$33,AD33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AE33*General!AB$33,AE33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AF33*General!AC$33,AF33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AG33*General!AD$33,AG33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AH33*General!AE$33,AH33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AI33*General!AF$33,AI33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AJ33*General!AG$33,AJ33),\"\")","v":0},{"$f":"IFERROR(IF($D$30=\"True\",AK33*General!AH$33,AK33),\"\")","v":0}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+H34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+I34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+J34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+K34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+L34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+M34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+N34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+O34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+P34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+Q34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+R34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+S34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+T34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+U34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+V34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+W34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+X34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+Y34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+Z34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AA34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AB34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AC34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AD34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AE34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AF34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AG34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AH34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AI34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AJ34*WhatIf!$B22,\"\")","v":0},{"$f":"IFERROR(+AK34*WhatIf!$B22,\"\")","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G35*'Cost Escalation'!B249,\"\")","v":0},{"$f":"IFERROR(+H35*'Cost Escalation'!C249,\"\")","v":0},{"$f":"IFERROR(+I35*'Cost Escalation'!D249,\"\")","v":0},{"$f":"IFERROR(+J35*'Cost Escalation'!E249,\"\")","v":0},{"$f":"IFERROR(+K35*'Cost Escalation'!F249,\"\")","v":0},{"$f":"IFERROR(+L35*'Cost Escalation'!G249,\"\")","v":0},{"$f":"IFERROR(+M35*'Cost Escalation'!H249,\"\")","v":0},{"$f":"IFERROR(+N35*'Cost Escalation'!I249,\"\")","v":0},{"$f":"IFERROR(+O35*'Cost Escalation'!J249,\"\")","v":0},{"$f":"IFERROR(+P35*'Cost Escalation'!K249,\"\")","v":0},{"$f":"IFERROR(+Q35*'Cost Escalation'!L249,\"\")","v":0},{"$f":"IFERROR(+R35*'Cost Escalation'!M249,\"\")","v":0},{"$f":"IFERROR(+S35*'Cost Escalation'!N249,\"\")","v":0},{"$f":"IFERROR(+T35*'Cost Escalation'!O249,\"\")","v":0},{"$f":"IFERROR(+U35*'Cost Escalation'!P249,\"\")","v":0},{"$f":"IFERROR(+V35*'Cost Escalation'!Q249,\"\")","v":0},{"$f":"IFERROR(+W35*'Cost Escalation'!R249,\"\")","v":0},{"$f":"IFERROR(+X35*'Cost Escalation'!S249,\"\")","v":0},{"$f":"IFERROR(+Y35*'Cost Escalation'!T249,\"\")","v":0},{"$f":"IFERROR(+Z35*'Cost Escalation'!U249,\"\")","v":0},{"$f":"IFERROR(+AA35*'Cost Escalation'!V249,\"\")","v":0},{"$f":"IFERROR(+AB35*'Cost Escalation'!W249,\"\")","v":0},{"$f":"IFERROR(+AC35*'Cost Escalation'!X249,\"\")","v":0},{"$f":"IFERROR(+AD35*'Cost Escalation'!Y249,\"\")","v":0},{"$f":"IFERROR(+AE35*'Cost Escalation'!Z249,\"\")","v":0},{"$f":"IFERROR(+AF35*'Cost Escalation'!AA249,\"\")","v":0},{"$f":"IFERROR(+AG35*'Cost Escalation'!AB249,\"\")","v":0},{"$f":"IFERROR(+AH35*'Cost Escalation'!AC249,\"\")","v":0},{"$f":"IFERROR(+AI35*'Cost Escalation'!AD249,\"\")","v":0},{"$f":"IFERROR(+AJ35*'Cost Escalation'!AE249,\"\")","v":0},{"$f":"IFERROR(+AK35*'Cost Escalation'!AF249,\"\")","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold","kW",null,{"$f":"G38","v":0},{"$f":"H38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F38=\"\",\"\",CONCATENATE(\"$/\",F38))","v":"$/kW"},null,{"$f":"G39","v":0},{"$f":"H39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G38*G39,\"\")","v":0},{"$f":"IFERROR(+H38*H39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$37=\"True\",G40*General!D$33,G40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",H40*General!E$33,H40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",I40*General!F$33,I40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",J40*General!G$33,J40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",K40*General!H$33,K40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",L40*General!I$33,L40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",M40*General!J$33,M40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",N40*General!K$33,N40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",O40*General!L$33,O40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",P40*General!M$33,P40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",Q40*General!N$33,Q40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",R40*General!O$33,R40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",S40*General!P$33,S40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",T40*General!Q$33,T40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",U40*General!R$33,U40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",V40*General!S$33,V40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",W40*General!T$33,W40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",X40*General!U$33,X40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",Y40*General!V$33,Y40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",Z40*General!W$33,Z40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AA40*General!X$33,AA40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AB40*General!Y$33,AB40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AC40*General!Z$33,AC40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AD40*General!AA$33,AD40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AE40*General!AB$33,AE40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AF40*General!AC$33,AF40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AG40*General!AD$33,AG40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AH40*General!AE$33,AH40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AI40*General!AF$33,AI40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AJ40*General!AG$33,AJ40),\"\")","v":0},{"$f":"IFERROR(IF($D$37=\"True\",AK40*General!AH$33,AK40),\"\")","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+H41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+I41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+J41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+K41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+L41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+M41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+N41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+O41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+P41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+Q41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+R41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+S41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+T41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+U41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+V41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+W41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+X41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+Y41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+Z41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AA41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AB41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AC41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AD41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AE41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AF41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AG41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AH41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AI41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AJ41*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AK41*WhatIf!$B23,\"\")","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G42*'Cost Escalation'!B250,\"\")","v":0},{"$f":"IFERROR(+H42*'Cost Escalation'!C250,\"\")","v":0},{"$f":"IFERROR(+I42*'Cost Escalation'!D250,\"\")","v":0},{"$f":"IFERROR(+J42*'Cost Escalation'!E250,\"\")","v":0},{"$f":"IFERROR(+K42*'Cost Escalation'!F250,\"\")","v":0},{"$f":"IFERROR(+L42*'Cost Escalation'!G250,\"\")","v":0},{"$f":"IFERROR(+M42*'Cost Escalation'!H250,\"\")","v":0},{"$f":"IFERROR(+N42*'Cost Escalation'!I250,\"\")","v":0},{"$f":"IFERROR(+O42*'Cost Escalation'!J250,\"\")","v":0},{"$f":"IFERROR(+P42*'Cost Escalation'!K250,\"\")","v":0},{"$f":"IFERROR(+Q42*'Cost Escalation'!L250,\"\")","v":0},{"$f":"IFERROR(+R42*'Cost Escalation'!M250,\"\")","v":0},{"$f":"IFERROR(+S42*'Cost Escalation'!N250,\"\")","v":0},{"$f":"IFERROR(+T42*'Cost Escalation'!O250,\"\")","v":0},{"$f":"IFERROR(+U42*'Cost Escalation'!P250,\"\")","v":0},{"$f":"IFERROR(+V42*'Cost Escalation'!Q250,\"\")","v":0},{"$f":"IFERROR(+W42*'Cost Escalation'!R250,\"\")","v":0},{"$f":"IFERROR(+X42*'Cost Escalation'!S250,\"\")","v":0},{"$f":"IFERROR(+Y42*'Cost Escalation'!T250,\"\")","v":0},{"$f":"IFERROR(+Z42*'Cost Escalation'!U250,\"\")","v":0},{"$f":"IFERROR(+AA42*'Cost Escalation'!V250,\"\")","v":0},{"$f":"IFERROR(+AB42*'Cost Escalation'!W250,\"\")","v":0},{"$f":"IFERROR(+AC42*'Cost Escalation'!X250,\"\")","v":0},{"$f":"IFERROR(+AD42*'Cost Escalation'!Y250,\"\")","v":0},{"$f":"IFERROR(+AE42*'Cost Escalation'!Z250,\"\")","v":0},{"$f":"IFERROR(+AF42*'Cost Escalation'!AA250,\"\")","v":0},{"$f":"IFERROR(+AG42*'Cost Escalation'!AB250,\"\")","v":0},{"$f":"IFERROR(+AH42*'Cost Escalation'!AC250,\"\")","v":0},{"$f":"IFERROR(+AI42*'Cost Escalation'!AD250,\"\")","v":0},{"$f":"IFERROR(+AJ42*'Cost Escalation'!AE250,\"\")","v":0},{"$f":"IFERROR(+AK42*'Cost Escalation'!AF250,\"\")","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold","MMBtu",null,{"$f":"G45","v":0},{"$f":"H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F45=\"\",\"\",CONCATENATE(\"$/\",F45))","v":"$/MMBtu"},null,{"$f":"G46","v":0},{"$f":"H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G45*G46,\"\")","v":0},{"$f":"IFERROR(+H45*H46,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$44=\"True\",G47*General!D$33,G47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",H47*General!E$33,H47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",I47*General!F$33,I47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",J47*General!G$33,J47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",K47*General!H$33,K47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",L47*General!I$33,L47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",M47*General!J$33,M47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",N47*General!K$33,N47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",O47*General!L$33,O47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",P47*General!M$33,P47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",Q47*General!N$33,Q47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",R47*General!O$33,R47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",S47*General!P$33,S47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",T47*General!Q$33,T47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",U47*General!R$33,U47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",V47*General!S$33,V47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",W47*General!T$33,W47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",X47*General!U$33,X47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",Y47*General!V$33,Y47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",Z47*General!W$33,Z47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AA47*General!X$33,AA47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AB47*General!Y$33,AB47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AC47*General!Z$33,AC47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AD47*General!AA$33,AD47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AE47*General!AB$33,AE47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AF47*General!AC$33,AF47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AG47*General!AD$33,AG47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AH47*General!AE$33,AH47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AI47*General!AF$33,AI47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AJ47*General!AG$33,AJ47),\"\")","v":0},{"$f":"IFERROR(IF($D$44=\"True\",AK47*General!AH$33,AK47),\"\")","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+H48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+I48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+J48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+K48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+L48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+M48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+N48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+O48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+P48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+Q48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+R48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+S48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+T48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+U48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+V48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+W48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+X48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+Y48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+Z48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AA48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AB48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AC48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AD48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AE48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AF48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AG48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AH48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AI48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AJ48*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AK48*WhatIf!$B24,\"\")","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G49*'Cost Escalation'!B251,\"\")","v":0},{"$f":"IFERROR(+H49*'Cost Escalation'!C251,\"\")","v":0},{"$f":"IFERROR(+I49*'Cost Escalation'!D251,\"\")","v":0},{"$f":"IFERROR(+J49*'Cost Escalation'!E251,\"\")","v":0},{"$f":"IFERROR(+K49*'Cost Escalation'!F251,\"\")","v":0},{"$f":"IFERROR(+L49*'Cost Escalation'!G251,\"\")","v":0},{"$f":"IFERROR(+M49*'Cost Escalation'!H251,\"\")","v":0},{"$f":"IFERROR(+N49*'Cost Escalation'!I251,\"\")","v":0},{"$f":"IFERROR(+O49*'Cost Escalation'!J251,\"\")","v":0},{"$f":"IFERROR(+P49*'Cost Escalation'!K251,\"\")","v":0},{"$f":"IFERROR(+Q49*'Cost Escalation'!L251,\"\")","v":0},{"$f":"IFERROR(+R49*'Cost Escalation'!M251,\"\")","v":0},{"$f":"IFERROR(+S49*'Cost Escalation'!N251,\"\")","v":0},{"$f":"IFERROR(+T49*'Cost Escalation'!O251,\"\")","v":0},{"$f":"IFERROR(+U49*'Cost Escalation'!P251,\"\")","v":0},{"$f":"IFERROR(+V49*'Cost Escalation'!Q251,\"\")","v":0},{"$f":"IFERROR(+W49*'Cost Escalation'!R251,\"\")","v":0},{"$f":"IFERROR(+X49*'Cost Escalation'!S251,\"\")","v":0},{"$f":"IFERROR(+Y49*'Cost Escalation'!T251,\"\")","v":0},{"$f":"IFERROR(+Z49*'Cost Escalation'!U251,\"\")","v":0},{"$f":"IFERROR(+AA49*'Cost Escalation'!V251,\"\")","v":0},{"$f":"IFERROR(+AB49*'Cost Escalation'!W251,\"\")","v":0},{"$f":"IFERROR(+AC49*'Cost Escalation'!X251,\"\")","v":0},{"$f":"IFERROR(+AD49*'Cost Escalation'!Y251,\"\")","v":0},{"$f":"IFERROR(+AE49*'Cost Escalation'!Z251,\"\")","v":0},{"$f":"IFERROR(+AF49*'Cost Escalation'!AA251,\"\")","v":0},{"$f":"IFERROR(+AG49*'Cost Escalation'!AB251,\"\")","v":0},{"$f":"IFERROR(+AH49*'Cost Escalation'!AC251,\"\")","v":0},{"$f":"IFERROR(+AI49*'Cost Escalation'!AD251,\"\")","v":0},{"$f":"IFERROR(+AJ49*'Cost Escalation'!AE251,\"\")","v":0},{"$f":"IFERROR(+AK49*'Cost Escalation'!AF251,\"\")","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold"]
["S",null,null,null,"Unit Cost",{"$f":"IF(F52=\"\",\"\",CONCATENATE(\"$/\",F52))","v":""}]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G52*G53","v":0},{"$f":"+H52*H53","v":0},{"$f":"+I52*I53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK52*AK53","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$51=\"True\",G54*General!D$33,G54)","v":0},{"$f":"IF($D$51=\"True\",H54*General!E$33,H54)","v":0},{"$f":"IF($D$51=\"True\",I54*General!F$33,I54)","v":0},{"$f":"IF($D$51=\"True\",J54*General!G$33,J54)","v":0},{"$f":"IF($D$51=\"True\",K54*General!H$33,K54)","v":0},{"$f":"IF($D$51=\"True\",L54*General!I$33,L54)","v":0},{"$f":"IF($D$51=\"True\",M54*General!J$33,M54)","v":0},{"$f":"IF($D$51=\"True\",N54*General!K$33,N54)","v":0},{"$f":"IF($D$51=\"True\",O54*General!L$33,O54)","v":0},{"$f":"IF($D$51=\"True\",P54*General!M$33,P54)","v":0},{"$f":"IF($D$51=\"True\",Q54*General!N$33,Q54)","v":0},{"$f":"IF($D$51=\"True\",R54*General!O$33,R54)","v":0},{"$f":"IF($D$51=\"True\",S54*General!P$33,S54)","v":0},{"$f":"IF($D$51=\"True\",T54*General!Q$33,T54)","v":0},{"$f":"IF($D$51=\"True\",U54*General!R$33,U54)","v":0},{"$f":"IF($D$51=\"True\",V54*General!S$33,V54)","v":0},{"$f":"IF($D$51=\"True\",W54*General!T$33,W54)","v":0},{"$f":"IF($D$51=\"True\",X54*General!U$33,X54)","v":0},{"$f":"IF($D$51=\"True\",Y54*General!V$33,Y54)","v":0},{"$f":"IF($D$51=\"True\",Z54*General!W$33,Z54)","v":0},{"$f":"IF($D$51=\"True\",AA54*General!X$33,AA54)","v":0},{"$f":"IF($D$51=\"True\",AB54*General!Y$33,AB54)","v":0},{"$f":"IF($D$51=\"True\",AC54*General!Z$33,AC54)","v":0},{"$f":"IF($D$51=\"True\",AD54*General!AA$33,AD54)","v":0},{"$f":"IF($D$51=\"True\",AE54*General!AB$33,AE54)","v":0},{"$f":"IF($D$51=\"True\",AF54*General!AC$33,AF54)","v":0},{"$f":"IF($D$51=\"True\",AG54*General!AD$33,AG54)","v":0},{"$f":"IF($D$51=\"True\",AH54*General!AE$33,AH54)","v":0},{"$f":"IF($D$51=\"True\",AI54*General!AF$33,AI54)","v":0},{"$f":"IF($D$51=\"True\",AJ54*General!AG$33,AJ54)","v":0},{"$f":"IF($D$51=\"True\",AK54*General!AH$33,AK54)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G55*WhatIf!$B25","v":0},{"$f":"+H55*WhatIf!$B25","v":0},{"$f":"+I55*WhatIf!$B25","v":0},{"$f":"+J55*WhatIf!$B25","v":0},{"$f":"+K55*WhatIf!$B25","v":0},{"$f":"+L55*WhatIf!$B25","v":0},{"$f":"+M55*WhatIf!$B25","v":0},{"$f":"+N55*WhatIf!$B25","v":0},{"$f":"+O55*WhatIf!$B25","v":0},{"$f":"+P55*WhatIf!$B25","v":0},{"$f":"+Q55*WhatIf!$B25","v":0},{"$f":"+R55*WhatIf!$B25","v":0},{"$f":"+S55*WhatIf!$B25","v":0},{"$f":"+T55*WhatIf!$B25","v":0},{"$f":"+U55*WhatIf!$B25","v":0},{"$f":"+V55*WhatIf!$B25","v":0},{"$f":"+W55*WhatIf!$B25","v":0},{"$f":"+X55*WhatIf!$B25","v":0},{"$f":"+Y55*WhatIf!$B25","v":0},{"$f":"+Z55*WhatIf!$B25","v":0},{"$f":"+AA55*WhatIf!$B25","v":0},{"$f":"+AB55*WhatIf!$B25","v":0},{"$f":"+AC55*WhatIf!$B25","v":0},{"$f":"+AD55*WhatIf!$B25","v":0},{"$f":"+AE55*WhatIf!$B25","v":0},{"$f":"+AF55*WhatIf!$B25","v":0},{"$f":"+AG55*WhatIf!$B25","v":0},{"$f":"+AH55*WhatIf!$B25","v":0},{"$f":"+AI55*WhatIf!$B25","v":0},{"$f":"+AJ55*WhatIf!$B25","v":0},{"$f":"+AK55*WhatIf!$B25","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G56*'Cost Escalation'!B252","v":0},{"$f":"+H56*'Cost Escalation'!C252","v":0},{"$f":"+I56*'Cost Escalation'!D252","v":0},{"$f":"+J56*'Cost Escalation'!E252","v":0},{"$f":"+K56*'Cost Escalation'!F252","v":0},{"$f":"+L56*'Cost Escalation'!G252","v":0},{"$f":"+M56*'Cost Escalation'!H252","v":0},{"$f":"+N56*'Cost Escalation'!I252","v":0},{"$f":"+O56*'Cost Escalation'!J252","v":0},{"$f":"+P56*'Cost Escalation'!K252","v":0},{"$f":"+Q56*'Cost Escalation'!L252","v":0},{"$f":"+R56*'Cost Escalation'!M252","v":0},{"$f":"+S56*'Cost Escalation'!N252","v":0},{"$f":"+T56*'Cost Escalation'!O252","v":0},{"$f":"+U56*'Cost Escalation'!P252","v":0},{"$f":"+V56*'Cost Escalation'!Q252","v":0},{"$f":"+W56*'Cost Escalation'!R252","v":0},{"$f":"+X56*'Cost Escalation'!S252","v":0},{"$f":"+Y56*'Cost Escalation'!T252","v":0},{"$f":"+Z56*'Cost Escalation'!U252","v":0},{"$f":"+AA56*'Cost Escalation'!V252","v":0},{"$f":"+AB56*'Cost Escalation'!W252","v":0},{"$f":"+AC56*'Cost Escalation'!X252","v":0},{"$f":"+AD56*'Cost Escalation'!Y252","v":0},{"$f":"+AE56*'Cost Escalation'!Z252","v":0},{"$f":"+AF56*'Cost Escalation'!AA252","v":0},{"$f":"+AG56*'Cost Escalation'!AB252","v":0},{"$f":"+AH56*'Cost Escalation'!AC252","v":0},{"$f":"+AI56*'Cost Escalation'!AD252","v":0},{"$f":"+AJ56*'Cost Escalation'!AE252","v":0},{"$f":"+AK56*'Cost Escalation'!AF252","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold",null,0,{"$f":"+G59","v":0},{"$f":"+H59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F59=\"\",\"\",CONCATENATE(\"$/\",F59))","v":""},0,{"$f":"+G60","v":0},{"$f":"+H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G59*G60","v":0},{"$f":"+H59*H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK59*AK60","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$58=\"True\",G61*General!D$33,G61)","v":0},{"$f":"IF($D$58=\"True\",H61*General!E$33,H61)","v":0},{"$f":"IF($D$58=\"True\",I61*General!F$33,I61)","v":0},{"$f":"IF($D$58=\"True\",J61*General!G$33,J61)","v":0},{"$f":"IF($D$58=\"True\",K61*General!H$33,K61)","v":0},{"$f":"IF($D$58=\"True\",L61*General!I$33,L61)","v":0},{"$f":"IF($D$58=\"True\",M61*General!J$33,M61)","v":0},{"$f":"IF($D$58=\"True\",N61*General!K$33,N61)","v":0},{"$f":"IF($D$58=\"True\",O61*General!L$33,O61)","v":0},{"$f":"IF($D$58=\"True\",P61*General!M$33,P61)","v":0},{"$f":"IF($D$58=\"True\",Q61*General!N$33,Q61)","v":0},{"$f":"IF($D$58=\"True\",R61*General!O$33,R61)","v":0},{"$f":"IF($D$58=\"True\",S61*General!P$33,S61)","v":0},{"$f":"IF($D$58=\"True\",T61*General!Q$33,T61)","v":0},{"$f":"IF($D$58=\"True\",U61*General!R$33,U61)","v":0},{"$f":"IF($D$58=\"True\",V61*General!S$33,V61)","v":0},{"$f":"IF($D$58=\"True\",W61*General!T$33,W61)","v":0},{"$f":"IF($D$58=\"True\",X61*General!U$33,X61)","v":0},{"$f":"IF($D$58=\"True\",Y61*General!V$33,Y61)","v":0},{"$f":"IF($D$58=\"True\",Z61*General!W$33,Z61)","v":0},{"$f":"IF($D$58=\"True\",AA61*General!X$33,AA61)","v":0},{"$f":"IF($D$58=\"True\",AB61*General!Y$33,AB61)","v":0},{"$f":"IF($D$58=\"True\",AC61*General!Z$33,AC61)","v":0},{"$f":"IF($D$58=\"True\",AD61*General!AA$33,AD61)","v":0},{"$f":"IF($D$58=\"True\",AE61*General!AB$33,AE61)","v":0},{"$f":"IF($D$58=\"True\",AF61*General!AC$33,AF61)","v":0},{"$f":"IF($D$58=\"True\",AG61*General!AD$33,AG61)","v":0},{"$f":"IF($D$58=\"True\",AH61*General!AE$33,AH61)","v":0},{"$f":"IF($D$58=\"True\",AI61*General!AF$33,AI61)","v":0},{"$f":"IF($D$58=\"True\",AJ61*General!AG$33,AJ61)","v":0},{"$f":"IF($D$58=\"True\",AK61*General!AH$33,AK61)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G62*Sens_CogenSales","v":0},{"$f":"+H62*Sens_CogenSales","v":0},{"$f":"+I62*Sens_CogenSales","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK62*Sens_CogenSales","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G63*'Cost Escalation'!B253","v":0},{"$f":"+H63*'Cost Escalation'!C253","v":0},{"$f":"+I63*'Cost Escalation'!D253","v":0},{"$f":"+J63*'Cost Escalation'!E253","v":0},{"$f":"+K63*'Cost Escalation'!F253","v":0},{"$f":"+L63*'Cost Escalation'!G253","v":0},{"$f":"+M63*'Cost Escalation'!H253","v":0},{"$f":"+N63*'Cost Escalation'!I253","v":0},{"$f":"+O63*'Cost Escalation'!J253","v":0},{"$f":"+P63*'Cost Escalation'!K253","v":0},{"$f":"+Q63*'Cost Escalation'!L253","v":0},{"$f":"+R63*'Cost Escalation'!M253","v":0},{"$f":"+S63*'Cost Escalation'!N253","v":0},{"$f":"+T63*'Cost Escalation'!O253","v":0},{"$f":"+U63*'Cost Escalation'!P253","v":0},{"$f":"+V63*'Cost Escalation'!Q253","v":0},{"$f":"+W63*'Cost Escalation'!R253","v":0},{"$f":"+X63*'Cost Escalation'!S253","v":0},{"$f":"+Y63*'Cost Escalation'!T253","v":0},{"$f":"+Z63*'Cost Escalation'!U253","v":0},{"$f":"+AA63*'Cost Escalation'!V253","v":0},{"$f":"+AB63*'Cost Escalation'!W253","v":0},{"$f":"+AC63*'Cost Escalation'!X253","v":0},{"$f":"+AD63*'Cost Escalation'!Y253","v":0},{"$f":"+AE63*'Cost Escalation'!Z253","v":0},{"$f":"+AF63*'Cost Escalation'!AA253","v":0},{"$f":"+AG63*'Cost Escalation'!AB253","v":0},{"$f":"+AH63*'Cost Escalation'!AC253","v":0},{"$f":"+AI63*'Cost Escalation'!AD253","v":0},{"$f":"+AJ63*'Cost Escalation'!AE253","v":0},{"$f":"+AK63*'Cost Escalation'!AF253","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold",null,null,{"$f":"+G66","v":0},{"$f":"+H66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F66=\"\",\"\",CONCATENATE(\"$/\",F66))","v":""},null,{"$f":"+G67","v":0},{"$f":"+H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G66*G67","v":0},{"$f":"+H66*H67","v":0},{"$f":"+I66*I67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK66*AK67","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$65=\"True\",G68*General!D$33,G68)","v":0},{"$f":"IF($D$65=\"True\",H68*General!E$33,H68)","v":0},{"$f":"IF($D$65=\"True\",I68*General!F$33,I68)","v":0},{"$f":"IF($D$65=\"True\",J68*General!G$33,J68)","v":0},{"$f":"IF($D$65=\"True\",K68*General!H$33,K68)","v":0},{"$f":"IF($D$65=\"True\",L68*General!I$33,L68)","v":0},{"$f":"IF($D$65=\"True\",M68*General!J$33,M68)","v":0},{"$f":"IF($D$65=\"True\",N68*General!K$33,N68)","v":0},{"$f":"IF($D$65=\"True\",O68*General!L$33,O68)","v":0},{"$f":"IF($D$65=\"True\",P68*General!M$33,P68)","v":0},{"$f":"IF($D$65=\"True\",Q68*General!N$33,Q68)","v":0},{"$f":"IF($D$65=\"True\",R68*General!O$33,R68)","v":0},{"$f":"IF($D$65=\"True\",S68*General!P$33,S68)","v":0},{"$f":"IF($D$65=\"True\",T68*General!Q$33,T68)","v":0},{"$f":"IF($D$65=\"True\",U68*General!R$33,U68)","v":0},{"$f":"IF($D$65=\"True\",V68*General!S$33,V68)","v":0},{"$f":"IF($D$65=\"True\",W68*General!T$33,W68)","v":0},{"$f":"IF($D$65=\"True\",X68*General!U$33,X68)","v":0},{"$f":"IF($D$65=\"True\",Y68*General!V$33,Y68)","v":0},{"$f":"IF($D$65=\"True\",Z68*General!W$33,Z68)","v":0},{"$f":"IF($D$65=\"True\",AA68*General!X$33,AA68)","v":0},{"$f":"IF($D$65=\"True\",AB68*General!Y$33,AB68)","v":0},{"$f":"IF($D$65=\"True\",AC68*General!Z$33,AC68)","v":0},{"$f":"IF($D$65=\"True\",AD68*General!AA$33,AD68)","v":0},{"$f":"IF($D$65=\"True\",AE68*General!AB$33,AE68)","v":0},{"$f":"IF($D$65=\"True\",AF68*General!AC$33,AF68)","v":0},{"$f":"IF($D$65=\"True\",AG68*General!AD$33,AG68)","v":0},{"$f":"IF($D$65=\"True\",AH68*General!AE$33,AH68)","v":0},{"$f":"IF($D$65=\"True\",AI68*General!AF$33,AI68)","v":0},{"$f":"IF($D$65=\"True\",AJ68*General!AG$33,AJ68)","v":0},{"$f":"IF($D$65=\"True\",AK68*General!AH$33,AK68)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G69*Sens_CoolSales","v":0},{"$f":"+H69*Sens_CoolSales","v":0},{"$f":"+I69*Sens_CoolSales","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK69*Sens_CoolSales","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G70*'Cost Escalation'!B254","v":0},{"$f":"+H70*'Cost Escalation'!C254","v":0},{"$f":"+I70*'Cost Escalation'!D254","v":0},{"$f":"+J70*'Cost Escalation'!E254","v":0},{"$f":"+K70*'Cost Escalation'!F254","v":0},{"$f":"+L70*'Cost Escalation'!G254","v":0},{"$f":"+M70*'Cost Escalation'!H254","v":0},{"$f":"+N70*'Cost Escalation'!I254","v":0},{"$f":"+O70*'Cost Escalation'!J254","v":0},{"$f":"+P70*'Cost Escalation'!K254","v":0},{"$f":"+Q70*'Cost Escalation'!L254","v":0},{"$f":"+R70*'Cost Escalation'!M254","v":0},{"$f":"+S70*'Cost Escalation'!N254","v":0},{"$f":"+T70*'Cost Escalation'!O254","v":0},{"$f":"+U70*'Cost Escalation'!P254","v":0},{"$f":"+V70*'Cost Escalation'!Q254","v":0},{"$f":"+W70*'Cost Escalation'!R254","v":0},{"$f":"+X70*'Cost Escalation'!S254","v":0},{"$f":"+Y70*'Cost Escalation'!T254","v":0},{"$f":"+Z70*'Cost Escalation'!U254","v":0},{"$f":"+AA70*'Cost Escalation'!V254","v":0},{"$f":"+AB70*'Cost Escalation'!W254","v":0},{"$f":"+AC70*'Cost Escalation'!X254","v":0},{"$f":"+AD70*'Cost Escalation'!Y254","v":0},{"$f":"+AE70*'Cost Escalation'!Z254","v":0},{"$f":"+AF70*'Cost Escalation'!AA254","v":0},{"$f":"+AG70*'Cost Escalation'!AB254","v":0},{"$f":"+AH70*'Cost Escalation'!AC254","v":0},{"$f":"+AI70*'Cost Escalation'!AD254","v":0},{"$f":"+AJ70*'Cost Escalation'!AE254","v":0},{"$f":"+AK70*'Cost Escalation'!AF254","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold",null,0,{"$f":"+G73","v":0},{"$f":"+H73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F73=\"\",\"\",CONCATENATE(\"$/\",F73))","v":""},0,{"$f":"+G74","v":0},{"$f":"+H74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G73*G74","v":0},{"$f":"+H73*H74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK73*AK74","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$72=\"True\",G75*General!D$33,G75)","v":0},{"$f":"IF($D$72=\"True\",H75*General!E$33,H75)","v":0},{"$f":"IF($D$72=\"True\",I75*General!F$33,I75)","v":0},{"$f":"IF($D$72=\"True\",J75*General!G$33,J75)","v":0},{"$f":"IF($D$72=\"True\",K75*General!H$33,K75)","v":0},{"$f":"IF($D$72=\"True\",L75*General!I$33,L75)","v":0},{"$f":"IF($D$72=\"True\",M75*General!J$33,M75)","v":0},{"$f":"IF($D$72=\"True\",N75*General!K$33,N75)","v":0},{"$f":"IF($D$72=\"True\",O75*General!L$33,O75)","v":0},{"$f":"IF($D$72=\"True\",P75*General!M$33,P75)","v":0},{"$f":"IF($D$72=\"True\",Q75*General!N$33,Q75)","v":0},{"$f":"IF($D$72=\"True\",R75*General!O$33,R75)","v":0},{"$f":"IF($D$72=\"True\",S75*General!P$33,S75)","v":0},{"$f":"IF($D$72=\"True\",T75*General!Q$33,T75)","v":0},{"$f":"IF($D$72=\"True\",U75*General!R$33,U75)","v":0},{"$f":"IF($D$72=\"True\",V75*General!S$33,V75)","v":0},{"$f":"IF($D$72=\"True\",W75*General!T$33,W75)","v":0},{"$f":"IF($D$72=\"True\",X75*General!U$33,X75)","v":0},{"$f":"IF($D$72=\"True\",Y75*General!V$33,Y75)","v":0},{"$f":"IF($D$72=\"True\",Z75*General!W$33,Z75)","v":0},{"$f":"IF($D$72=\"True\",AA75*General!X$33,AA75)","v":0},{"$f":"IF($D$72=\"True\",AB75*General!Y$33,AB75)","v":0},{"$f":"IF($D$72=\"True\",AC75*General!Z$33,AC75)","v":0},{"$f":"IF($D$72=\"True\",AD75*General!AA$33,AD75)","v":0},{"$f":"IF($D$72=\"True\",AE75*General!AB$33,AE75)","v":0},{"$f":"IF($D$72=\"True\",AF75*General!AC$33,AF75)","v":0},{"$f":"IF($D$72=\"True\",AG75*General!AD$33,AG75)","v":0},{"$f":"IF($D$72=\"True\",AH75*General!AE$33,AH75)","v":0},{"$f":"IF($D$72=\"True\",AI75*General!AF$33,AI75)","v":0},{"$f":"IF($D$72=\"True\",AJ75*General!AG$33,AJ75)","v":0},{"$f":"IF($D$72=\"True\",AK75*General!AH$33,AK75)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G76*Sens_HeatSales","v":0},{"$f":"+H76*Sens_HeatSales","v":0},{"$f":"+I76*Sens_HeatSales","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK76*Sens_HeatSales","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G77*'Cost Escalation'!B255","v":0},{"$f":"+H77*'Cost Escalation'!C255","v":0},{"$f":"+I77*'Cost Escalation'!D255","v":0},{"$f":"+J77*'Cost Escalation'!E255","v":0},{"$f":"+K77*'Cost Escalation'!F255","v":0},{"$f":"+L77*'Cost Escalation'!G255","v":0},{"$f":"+M77*'Cost Escalation'!H255","v":0},{"$f":"+N77*'Cost Escalation'!I255","v":0},{"$f":"+O77*'Cost Escalation'!J255","v":0},{"$f":"+P77*'Cost Escalation'!K255","v":0},{"$f":"+Q77*'Cost Escalation'!L255","v":0},{"$f":"+R77*'Cost Escalation'!M255","v":0},{"$f":"+S77*'Cost Escalation'!N255","v":0},{"$f":"+T77*'Cost Escalation'!O255","v":0},{"$f":"+U77*'Cost Escalation'!P255","v":0},{"$f":"+V77*'Cost Escalation'!Q255","v":0},{"$f":"+W77*'Cost Escalation'!R255","v":0},{"$f":"+X77*'Cost Escalation'!S255","v":0},{"$f":"+Y77*'Cost Escalation'!T255","v":0},{"$f":"+Z77*'Cost Escalation'!U255","v":0},{"$f":"+AA77*'Cost Escalation'!V255","v":0},{"$f":"+AB77*'Cost Escalation'!W255","v":0},{"$f":"+AC77*'Cost Escalation'!X255","v":0},{"$f":"+AD77*'Cost Escalation'!Y255","v":0},{"$f":"+AE77*'Cost Escalation'!Z255","v":0},{"$f":"+AF77*'Cost Escalation'!AA255","v":0},{"$f":"+AG77*'Cost Escalation'!AB255","v":0},{"$f":"+AH77*'Cost Escalation'!AC255","v":0},{"$f":"+AI77*'Cost Escalation'!AD255","v":0},{"$f":"+AJ77*'Cost Escalation'!AE255","v":0},{"$f":"+AK77*'Cost Escalation'!AF255","v":0}]
["S",null,"Taxable","True","Other Income (Enter escalated values)"]
["S"]
["S"]
["S"]
["S"]
["S",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Escalated)",null,{"$f":"SUM(G80:G85)","v":0},{"$f":"SUM(H80:H85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK80:AK85)","v":0}]
["S",null,null,null,"Total",null,{"$f":"IF($D$79=\"True\",G86*General!D$33,G86)","v":0},{"$f":"IF($D$79=\"True\",H86*General!E$33,H86)","v":0},{"$f":"IF($D$79=\"True\",I86*General!F$33,I86)","v":0},{"$f":"IF($D$79=\"True\",J86*General!G$33,J86)","v":0},{"$f":"IF($D$79=\"True\",K86*General!H$33,K86)","v":0},{"$f":"IF($D$79=\"True\",L86*General!I$33,L86)","v":0},{"$f":"IF($D$79=\"True\",M86*General!J$33,M86)","v":0},{"$f":"IF($D$79=\"True\",N86*General!K$33,N86)","v":0},{"$f":"IF($D$79=\"True\",O86*General!L$33,O86)","v":0},{"$f":"IF($D$79=\"True\",P86*General!M$33,P86)","v":0},{"$f":"IF($D$79=\"True\",Q86*General!N$33,Q86)","v":0},{"$f":"IF($D$79=\"True\",R86*General!O$33,R86)","v":0},{"$f":"IF($D$79=\"True\",S86*General!P$33,S86)","v":0},{"$f":"IF($D$79=\"True\",T86*General!Q$33,T86)","v":0},{"$f":"IF($D$79=\"True\",U86*General!R$33,U86)","v":0},{"$f":"IF($D$79=\"True\",V86*General!S$33,V86)","v":0},{"$f":"IF($D$79=\"True\",W86*General!T$33,W86)","v":0},{"$f":"IF($D$79=\"True\",X86*General!U$33,X86)","v":0},{"$f":"IF($D$79=\"True\",Y86*General!V$33,Y86)","v":0},{"$f":"IF($D$79=\"True\",Z86*General!W$33,Z86)","v":0},{"$f":"IF($D$79=\"True\",AA86*General!X$33,AA86)","v":0},{"$f":"IF($D$79=\"True\",AB86*General!Y$33,AB86)","v":0},{"$f":"IF($D$79=\"True\",AC86*General!Z$33,AC86)","v":0},{"$f":"IF($D$79=\"True\",AD86*General!AA$33,AD86)","v":0},{"$f":"IF($D$79=\"True\",AE86*General!AB$33,AE86)","v":0},{"$f":"IF($D$79=\"True\",AF86*General!AC$33,AF86)","v":0},{"$f":"IF($D$79=\"True\",AG86*General!AD$33,AG86)","v":0},{"$f":"IF($D$79=\"True\",AH86*General!AE$33,AH86)","v":0},{"$f":"IF($D$79=\"True\",AI86*General!AF$33,AI86)","v":0},{"$f":"IF($D$79=\"True\",AJ86*General!AG$33,AJ86)","v":0},{"$f":"IF($D$79=\"True\",AK86*General!AH$33,AK86)","v":0}]
[]
[]
[]
[]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,null,null,"Toggle_Comments_Sales","Hidden"]
[null,null,null,null,"Toggle_UserArea_Sales","Hidden"]
[null,null,null,null,"Toggle_ScenarioSection","Showing"]
[null,null,null,null,"Copied","No"]

{"sheet":"Prod Incentives","index":12,"n_rows":133,"n_cols":38,"rows_kept":133,"cut":false,"hidden":false,"merged":[[13,2,14,2],[13,3,14,3],[13,1,14,1],[27,4,27,5],[28,4,28,5],[29,4,29,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[26,4,26,5]]}
[null,"RELCOST: Revenues from Production Incentives",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"'Sales & Savings'!F4","v":""},{"$f":"'Sales & Savings'!G4","v":""},{"$f":"'Sales & Savings'!H4","v":""},{"$f":"'Sales & Savings'!I4","v":""},{"$f":"'Sales & Savings'!J4","v":""},{"$f":"'Sales & Savings'!K4","v":""},{"$f":"'Sales & Savings'!L4","v":""},{"$f":"'Sales & Savings'!M4","v":""},{"$f":"'Sales & Savings'!N4","v":""},{"$f":"'Sales & Savings'!O4","v":""},{"$f":"'Sales & Savings'!P4","v":""},{"$f":"'Sales & Savings'!Q4","v":""},{"$f":"'Sales & Savings'!R4","v":0}]
[null,"Scenario",3,{"$f":"Scenarios!B73","v":"BASE CASE"},{"$f":"'Sales & Savings'!F5","v":""},{"$f":"'Sales & Savings'!G5","v":""},{"$f":"'Sales & Savings'!H5","v":""},{"$f":"'Sales & Savings'!I5","v":""},{"$f":"'Sales & Savings'!J5","v":""},{"$f":"'Sales & Savings'!K5","v":""},{"$f":"'Sales & Savings'!L5","v":""},{"$f":"'Sales & Savings'!M5","v":""},{"$f":"'Sales & Savings'!N5","v":""},{"$f":"'Sales & Savings'!O5","v":""},{"$f":"'Sales & Savings'!P5","v":""},{"$f":"'Sales & Savings'!Q5","v":""},{"$f":"'Sales & Savings'!R5","v":0}]
[null,null,null,"ALTERNATIVE",{"$f":"'Sales & Savings'!F6","v":0},{"$f":"'Sales & Savings'!G6","v":0},{"$f":"'Sales & Savings'!H6","v":0},{"$f":"'Sales & Savings'!I6","v":0},{"$f":"'Sales & Savings'!J6","v":0},{"$f":"'Sales & Savings'!K6","v":0},{"$f":"'Sales & Savings'!L6","v":0},{"$f":"'Sales & Savings'!M6","v":0},{"$f":"'Sales & Savings'!N6","v":0},{"$f":"'Sales & Savings'!O6","v":0},{"$f":"'Sales & Savings'!P6","v":0},{"$f":"'Sales & Savings'!Q6","v":0},{"$f":"'Sales & Savings'!R6","v":0}]
[]
[]
[null,"WORKSPACE (Optional)"]
[]
[]
[]
[null,null,null,null,"ENTER UNITS AND UNIT PRICES OF PRODUCTION-BASED INCENTIVES"]
[null,"Source Type","Taxable?","Apply Operating Factor?",null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+G14+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,null,"Revenues","Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+G15+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Market","Taxable","True","State Production Incentive, Electricity"]
[null,null,null,null,"Units Offset","kWh",null,{"$f":"G17","v":0},{"$f":"H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost",{"$f":"IF(F17=\"\",\"\",CONCATENATE(\"$/\",F17))","v":"$/kWh"},null,{"$f":"G18","v":0},{"$f":"H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G17*G18","v":0},{"$f":"+H17*H18","v":0},{"$f":"+I17*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$16=\"True\",G19*General!D$33,G19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",H19*General!E$33,H19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",I19*General!F$33,I19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",J19*General!G$33,J19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",K19*General!H$33,K19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",L19*General!I$33,L19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",M19*General!J$33,M19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",N19*General!K$33,N19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",O19*General!L$33,O19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",P19*General!M$33,P19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",Q19*General!N$33,Q19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",R19*General!O$33,R19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",S19*General!P$33,S19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",T19*General!Q$33,T19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",U19*General!R$33,U19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",V19*General!S$33,V19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",W19*General!T$33,W19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",X19*General!U$33,X19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",Y19*General!V$33,Y19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",Z19*General!W$33,Z19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AA19*General!X$33,AA19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AB19*General!Y$33,AB19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AC19*General!Z$33,AC19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AD19*General!AA$33,AD19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AE19*General!AB$33,AE19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AF19*General!AC$33,AF19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AG19*General!AD$33,AG19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AH19*General!AE$33,AH19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AI19*General!AF$33,AI19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AJ19*General!AG$33,AJ19)","v":0},{"$f":"IF('Prod Incentives'!$D$16=\"True\",AK19*General!AH$33,AK19)","v":0}]
["H",null,null,null,"Total (With sensitivity)",null,{"$f":"+G20*Sens_CarbonCredit","v":0},{"$f":"+H20*Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G21*'Cost Escalation'!B255","v":0},{"$f":"+H21*'Cost Escalation'!C257","v":0},{"$f":"+I21*'Cost Escalation'!D257","v":0},{"$f":"+J21*'Cost Escalation'!E257","v":0},{"$f":"+K21*'Cost Escalation'!F257","v":0},{"$f":"+L21*'Cost Escalation'!G257","v":0},{"$f":"+M21*'Cost Escalation'!H257","v":0},{"$f":"+N21*'Cost Escalation'!I257","v":0},{"$f":"+O21*'Cost Escalation'!J257","v":0},{"$f":"+P21*'Cost Escalation'!K257","v":0},{"$f":"+Q21*'Cost Escalation'!L257","v":0},{"$f":"+R21*'Cost Escalation'!M257","v":0},{"$f":"+S21*'Cost Escalation'!N257","v":0},{"$f":"+T21*'Cost Escalation'!O257","v":0},{"$f":"+U21*'Cost Escalation'!P257","v":0},{"$f":"+V21*'Cost Escalation'!Q257","v":0},{"$f":"+W21*'Cost Escalation'!R257","v":0},{"$f":"+X21*'Cost Escalation'!S257","v":0},{"$f":"+Y21*'Cost Escalation'!T257","v":0},{"$f":"+Z21*'Cost Escalation'!U257","v":0},{"$f":"+AA21*'Cost Escalation'!V257","v":0},{"$f":"+AB21*'Cost Escalation'!W257","v":0},{"$f":"+AC21*'Cost Escalation'!X257","v":0},{"$f":"+AD21*'Cost Escalation'!Y257","v":0},{"$f":"+AE21*'Cost Escalation'!Z257","v":0},{"$f":"+AF21*'Cost Escalation'!AA257","v":0},{"$f":"+AG21*'Cost Escalation'!AB257","v":0},{"$f":"+AH21*'Cost Escalation'!AC257","v":0},{"$f":"+AI21*'Cost Escalation'!AD257","v":0},{"$f":"+AJ21*'Cost Escalation'!AE257","v":0},{"$f":"+AK21*'Cost Escalation'!AF257","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"SUM(G116:AK116)","v":0}]
[null,"State","Not Taxable","True","State Production Incentive, Thermal Savings"]
[null,null,null,null,"Units","MMBtu",null,{"$f":"G25","v":0},{"$f":"H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost",{"$f":"IF(F25=\"\",\"\",CONCATENATE(\"$/\",F25))","v":"$/MMBtu"},null,{"$f":"G26","v":0},{"$f":"H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G25*G26","v":0},{"$f":"+H25*H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$24=\"True\",G27*General!D$33,G27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",H27*General!E$33,H27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",I27*General!F$33,I27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",J27*General!G$33,J27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",K27*General!H$33,K27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",L27*General!I$33,L27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",M27*General!J$33,M27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",N27*General!K$33,N27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",O27*General!L$33,O27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",P27*General!M$33,P27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",Q27*General!N$33,Q27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",R27*General!O$33,R27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",S27*General!P$33,S27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",T27*General!Q$33,T27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",U27*General!R$33,U27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",V27*General!S$33,V27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",W27*General!T$33,W27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",X27*General!U$33,X27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",Y27*General!V$33,Y27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",Z27*General!W$33,Z27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AA27*General!X$33,AA27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AB27*General!Y$33,AB27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AC27*General!Z$33,AC27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AD27*General!AA$33,AD27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AE27*General!AB$33,AE27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AF27*General!AC$33,AF27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AG27*General!AD$33,AG27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AH27*General!AE$33,AH27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AI27*General!AF$33,AI27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AJ27*General!AG$33,AJ27)","v":0},{"$f":"IF('Prod Incentives'!$D$24=\"True\",AK27*General!AH$33,AK27)","v":0}]
["H",null,null,null,"Total (With sensitivity)",null,{"$f":"+G28*WhatIf!$B10","v":0},{"$f":"+H28*WhatIf!$B10","v":0},{"$f":"+I28*WhatIf!$B10","v":0},{"$f":"+J28*WhatIf!$B10","v":0},{"$f":"+K28*WhatIf!$B10","v":0},{"$f":"+L28*WhatIf!$B10","v":0},{"$f":"+M28*WhatIf!$B10","v":0},{"$f":"+N28*WhatIf!$B10","v":0},{"$f":"+O28*WhatIf!$B10","v":0},{"$f":"+P28*WhatIf!$B10","v":0},{"$f":"+Q28*WhatIf!$B10","v":0},{"$f":"+R28*WhatIf!$B10","v":0},{"$f":"+S28*WhatIf!$B10","v":0},{"$f":"+T28*WhatIf!$B10","v":0},{"$f":"+U28*WhatIf!$B10","v":0},{"$f":"+V28*WhatIf!$B10","v":0},{"$f":"+W28*WhatIf!$B10","v":0},{"$f":"+X28*WhatIf!$B10","v":0},{"$f":"+Y28*WhatIf!$B10","v":0},{"$f":"+Z28*WhatIf!$B10","v":0},{"$f":"+AA28*WhatIf!$B10","v":0},{"$f":"+AB28*WhatIf!$B10","v":0},{"$f":"+AC28*WhatIf!$B10","v":0},{"$f":"+AD28*WhatIf!$B10","v":0},{"$f":"+AE28*WhatIf!$B10","v":0},{"$f":"+AF28*WhatIf!$B10","v":0},{"$f":"+AG28*WhatIf!$B10","v":0},{"$f":"+AH28*WhatIf!$B10","v":0},{"$f":"+AI28*WhatIf!$B10","v":0},{"$f":"+AJ28*WhatIf!$B10","v":0},{"$f":"+AK28*WhatIf!$B10","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G29*'Cost Escalation'!B258","v":0},{"$f":"+H29*'Cost Escalation'!C258","v":0},{"$f":"+I29*'Cost Escalation'!D258","v":0},{"$f":"+J29*'Cost Escalation'!E258","v":0},{"$f":"+K29*'Cost Escalation'!F258","v":0},{"$f":"+L29*'Cost Escalation'!G258","v":0},{"$f":"+M29*'Cost Escalation'!H258","v":0},{"$f":"+N29*'Cost Escalation'!I258","v":0},{"$f":"+O29*'Cost Escalation'!J258","v":0},{"$f":"+P29*'Cost Escalation'!K258","v":0},{"$f":"+Q29*'Cost Escalation'!L258","v":0},{"$f":"+R29*'Cost Escalation'!M258","v":0},{"$f":"+S29*'Cost Escalation'!N258","v":0},{"$f":"+T29*'Cost Escalation'!O258","v":0},{"$f":"+U29*'Cost Escalation'!P258","v":0},{"$f":"+V29*'Cost Escalation'!Q258","v":0},{"$f":"+W29*'Cost Escalation'!R258","v":0},{"$f":"+X29*'Cost Escalation'!S258","v":0},{"$f":"+Y29*'Cost Escalation'!T258","v":0},{"$f":"+Z29*'Cost Escalation'!U258","v":0},{"$f":"+AA29*'Cost Escalation'!V258","v":0},{"$f":"+AB29*'Cost Escalation'!W258","v":0},{"$f":"+AC29*'Cost Escalation'!X258","v":0},{"$f":"+AD29*'Cost Escalation'!Y258","v":0},{"$f":"+AE29*'Cost Escalation'!Z258","v":0},{"$f":"+AF29*'Cost Escalation'!AA258","v":0},{"$f":"+AG29*'Cost Escalation'!AB258","v":0},{"$f":"+AH29*'Cost Escalation'!AC258","v":0},{"$f":"+AI29*'Cost Escalation'!AD258","v":0},{"$f":"+AJ29*'Cost Escalation'!AE258","v":0},{"$f":"+AK29*'Cost Escalation'!AF258","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"SUM(G119:AK119)","v":0}]
[]
[]
[null,null,null,null,"TOTAL INCENTIVES BY SOURCE"]
[null,null,null,null,"Federal",{"$f":"SUM(G122:H122)","v":0}]
[null,null,null,null,"State",0]
[null,null,null,null,"Local",0]
[null,null,null,null,"Utility",0]
[null,null,null,null,"Private",0]
[null,null,null,null,"Market",0]
[null,null,null,null,"Other",0]
[]
[]
[]
[]
[]
[null,"REFERENCES"]
[null,"Emissions, Gas Turbines",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[null,"Emissions, Reciprocating Engines",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
["H"]
["H"]
[]
[]
[]
[]
[]
["H"]
["H"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Calculation Area"]
[null,null,null,null,"Toggle_Comments_ProdInc","Hidden"]
[null,null,null,null,"Toggle_UserArea_ProdInc","Hidden"]
[null,null,null,null,"Toggle_ScenarioSection","Showing"]
[null,null,null,null,"Copied","No"]
[]
[]
[]
[]
[null,null,null,null,null,1,{"$f":"F99+1","v":2},{"$f":"G99+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,null,null,null,null,"Year",{"$f":"G15","v":1},{"$f":"G100+1","v":2},{"$f":"H100+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B89","v":"Federal"},{"$f":"'Incentive Summary'!C89","v":1},{"$f":"'Incentive Summary'!D89","v":0.99009900990099009},{"$f":"'Incentive Summary'!E89","v":0.98029604940692083},{"$f":"'Incentive Summary'!F89","v":0.97059014792764453},{"$f":"'Incentive Summary'!G89","v":0.96098034448281622},{"$f":"'Incentive Summary'!H89","v":0.95146568760674888},{"$f":"'Incentive Summary'!I89","v":0.94204523525420658},{"$f":"'Incentive Summary'!J89","v":0.93271805470713554},{"$f":"'Incentive Summary'!K89","v":0.92348322248231218},{"$f":"'Incentive Summary'!L89","v":0.91433982423991289},{"$f":"'Incentive Summary'!M89","v":0.90528695469298315},{"$f":"'Incentive Summary'!N89","v":0.89632371751780526},{"$f":"'Incentive Summary'!O89","v":0.88744922526515368},{"$f":"'Incentive Summary'!P89","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q89","v":0.86996296957666264},{"$f":"'Incentive Summary'!R89","v":0.86134947482837909},{"$f":"'Incentive Summary'!S89","v":0.8528212622063156},{"$f":"'Incentive Summary'!T89","v":0.84437748733298568},{"$f":"'Incentive Summary'!U89","v":0.83601731419107495},{"$f":"'Incentive Summary'!V89","v":0.82773991504066846},{"$f":"'Incentive Summary'!W89","v":0.81954447033729538},{"$f":"'Incentive Summary'!X89","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y89","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z89","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA89","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB89","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC89","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD89","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE89","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF89","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG89","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH89","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B90","v":"State"},{"$f":"'Incentive Summary'!C90","v":1},{"$f":"'Incentive Summary'!D90","v":0.99009900990099009},{"$f":"'Incentive Summary'!E90","v":0.98029604940692083},{"$f":"'Incentive Summary'!F90","v":0.97059014792764453},{"$f":"'Incentive Summary'!G90","v":0.96098034448281622},{"$f":"'Incentive Summary'!H90","v":0.95146568760674888},{"$f":"'Incentive Summary'!I90","v":0.94204523525420658},{"$f":"'Incentive Summary'!J90","v":0.93271805470713554},{"$f":"'Incentive Summary'!K90","v":0.92348322248231218},{"$f":"'Incentive Summary'!L90","v":0.91433982423991289},{"$f":"'Incentive Summary'!M90","v":0.90528695469298315},{"$f":"'Incentive Summary'!N90","v":0.89632371751780526},{"$f":"'Incentive Summary'!O90","v":0.88744922526515368},{"$f":"'Incentive Summary'!P90","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q90","v":0.86996296957666264},{"$f":"'Incentive Summary'!R90","v":0.86134947482837909},{"$f":"'Incentive Summary'!S90","v":0.8528212622063156},{"$f":"'Incentive Summary'!T90","v":0.84437748733298568},{"$f":"'Incentive Summary'!U90","v":0.83601731419107495},{"$f":"'Incentive Summary'!V90","v":0.82773991504066846},{"$f":"'Incentive Summary'!W90","v":0.81954447033729538},{"$f":"'Incentive Summary'!X90","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y90","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z90","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA90","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB90","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC90","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD90","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE90","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF90","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG90","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH90","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B91","v":"Local"},{"$f":"'Incentive Summary'!C91","v":1},{"$f":"'Incentive Summary'!D91","v":0.99009900990099009},{"$f":"'Incentive Summary'!E91","v":0.98029604940692083},{"$f":"'Incentive Summary'!F91","v":0.97059014792764453},{"$f":"'Incentive Summary'!G91","v":0.96098034448281622},{"$f":"'Incentive Summary'!H91","v":0.95146568760674888},{"$f":"'Incentive Summary'!I91","v":0.94204523525420658},{"$f":"'Incentive Summary'!J91","v":0.93271805470713554},{"$f":"'Incentive Summary'!K91","v":0.92348322248231218},{"$f":"'Incentive Summary'!L91","v":0.91433982423991289},{"$f":"'Incentive Summary'!M91","v":0.90528695469298315},{"$f":"'Incentive Summary'!N91","v":0.89632371751780526},{"$f":"'Incentive Summary'!O91","v":0.88744922526515368},{"$f":"'Incentive Summary'!P91","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q91","v":0.86996296957666264},{"$f":"'Incentive Summary'!R91","v":0.86134947482837909},{"$f":"'Incentive Summary'!S91","v":0.8528212622063156},{"$f":"'Incentive Summary'!T91","v":0.84437748733298568},{"$f":"'Incentive Summary'!U91","v":0.83601731419107495},{"$f":"'Incentive Summary'!V91","v":0.82773991504066846},{"$f":"'Incentive Summary'!W91","v":0.81954447033729538},{"$f":"'Incentive Summary'!X91","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y91","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z91","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA91","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB91","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC91","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD91","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE91","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF91","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG91","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH91","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B92","v":"Utility"},{"$f":"'Incentive Summary'!C92","v":1},{"$f":"'Incentive Summary'!D92","v":0.95238095238095233},{"$f":"'Incentive Summary'!E92","v":0.90702947845804982},{"$f":"'Incentive Summary'!F92","v":0.86383759853147601},{"$f":"'Incentive Summary'!G92","v":0.82270247479188197},{"$f":"'Incentive Summary'!H92","v":0.78352616646845896},{"$f":"'Incentive Summary'!I92","v":0.74621539663662761},{"$f":"'Incentive Summary'!J92","v":0.71068133013012147},{"$f":"'Incentive Summary'!K92","v":0.67683936202868722},{"$f":"'Incentive Summary'!L92","v":0.64460891621779726},{"$f":"'Incentive Summary'!M92","v":0.61391325354075932},{"$f":"'Incentive Summary'!N92","v":0.5846792890864374},{"$f":"'Incentive Summary'!O92","v":0.5568374181775595},{"$f":"'Incentive Summary'!P92","v":0.53032135064529462},{"$f":"'Incentive Summary'!Q92","v":0.50506795299551888},{"$f":"'Incentive Summary'!R92","v":0.48101709809097021},{"$f":"'Incentive Summary'!S92","v":0.45811152199140021},{"$f":"'Incentive Summary'!T92","v":0.43629668761085727},{"$f":"'Incentive Summary'!U92","v":0.41552065486748313},{"$f":"'Incentive Summary'!V92","v":0.39573395701665059},{"$f":"'Incentive Summary'!W92","v":0.37688948287300061},{"$f":"'Incentive Summary'!X92","v":0.35894236464095297},{"$f":"'Incentive Summary'!Y92","v":0.3418498710866219},{"$f":"'Incentive Summary'!Z92","v":0.32557130579678267},{"$f":"'Incentive Summary'!AA92","v":0.31006791028265024},{"$f":"'Incentive Summary'!AB92","v":0.29530277169776209},{"$f":"'Incentive Summary'!AC92","v":0.28124073495024959},{"$f":"'Incentive Summary'!AD92","v":0.2678483190002377},{"$f":"'Incentive Summary'!AE92","v":0.25509363714308358},{"$f":"'Incentive Summary'!AF92","v":0.24294632108865097},{"$f":"'Incentive Summary'!AG92","v":0.23137744865585813},{"$f":"'Incentive Summary'!AH92","v":0.220359474910341}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B93","v":"Private"},{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.90909090909090906},{"$f":"'Incentive Summary'!E93","v":0.82644628099173545},{"$f":"'Incentive Summary'!F93","v":0.75131480090157754},{"$f":"'Incentive Summary'!G93","v":0.68301345536507052},{"$f":"'Incentive Summary'!H93","v":0.62092132305915493},{"$f":"'Incentive Summary'!I93","v":0.56447393005377722},{"$f":"'Incentive Summary'!J93","v":0.51315811823070645},{"$f":"'Incentive Summary'!K93","v":0.46650738020973315},{"$f":"'Incentive Summary'!L93","v":0.42409761837248466},{"$f":"'Incentive Summary'!M93","v":0.38554328942953148},{"$f":"'Incentive Summary'!N93","v":0.3504938994813922},{"$f":"'Incentive Summary'!O93","v":0.31863081771035656},{"$f":"'Incentive Summary'!P93","v":0.28966437973668779},{"$f":"'Incentive Summary'!Q93","v":0.26333125430607973},{"$f":"'Incentive Summary'!R93","v":0.23939204936916339},{"$f":"'Incentive Summary'!S93","v":0.21762913579014853},{"$f":"'Incentive Summary'!T93","v":0.19784466890013502},{"$f":"'Incentive Summary'!U93","v":0.17985878990921364},{"$f":"'Incentive Summary'!V93","v":0.16350799082655781},{"$f":"'Incentive Summary'!W93","v":0.14864362802414349},{"$f":"'Incentive Summary'!X93","v":0.13513057093103953},{"$f":"'Incentive Summary'!Y93","v":0.12284597357367227},{"$f":"'Incentive Summary'!Z93","v":0.11167815779424752},{"$f":"'Incentive Summary'!AA93","v":0.10152559799477048},{"$f":"'Incentive Summary'!AB93","v":9.2295998177064048E-2},{"$f":"'Incentive Summary'!AC93","v":8.3905452888240042E-2},{"$f":"'Incentive Summary'!AD93","v":7.6277684443854576E-2},{"$f":"'Incentive Summary'!AE93","v":6.9343349494413245E-2},{"$f":"'Incentive Summary'!AF93","v":6.3039408631284766E-2},{"$f":"'Incentive Summary'!AG93","v":5.7308553301167964E-2},{"$f":"'Incentive Summary'!AH93","v":5.2098684819243603E-2}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B94","v":"Market"},{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.90909090909090906},{"$f":"'Incentive Summary'!E94","v":0.82644628099173545},{"$f":"'Incentive Summary'!F94","v":0.75131480090157754},{"$f":"'Incentive Summary'!G94","v":0.68301345536507052},{"$f":"'Incentive Summary'!H94","v":0.62092132305915493},{"$f":"'Incentive Summary'!I94","v":0.56447393005377722},{"$f":"'Incentive Summary'!J94","v":0.51315811823070645},{"$f":"'Incentive Summary'!K94","v":0.46650738020973315},{"$f":"'Incentive Summary'!L94","v":0.42409761837248466},{"$f":"'Incentive Summary'!M94","v":0.38554328942953148},{"$f":"'Incentive Summary'!N94","v":0.3504938994813922},{"$f":"'Incentive Summary'!O94","v":0.31863081771035656},{"$f":"'Incentive Summary'!P94","v":0.28966437973668779},{"$f":"'Incentive Summary'!Q94","v":0.26333125430607973},{"$f":"'Incentive Summary'!R94","v":0.23939204936916339},{"$f":"'Incentive Summary'!S94","v":0.21762913579014853},{"$f":"'Incentive Summary'!T94","v":0.19784466890013502},{"$f":"'Incentive Summary'!U94","v":0.17985878990921364},{"$f":"'Incentive Summary'!V94","v":0.16350799082655781},{"$f":"'Incentive Summary'!W94","v":0.14864362802414349},{"$f":"'Incentive Summary'!X94","v":0.13513057093103953},{"$f":"'Incentive Summary'!Y94","v":0.12284597357367227},{"$f":"'Incentive Summary'!Z94","v":0.11167815779424752},{"$f":"'Incentive Summary'!AA94","v":0.10152559799477048},{"$f":"'Incentive Summary'!AB94","v":9.2295998177064048E-2},{"$f":"'Incentive Summary'!AC94","v":8.3905452888240042E-2},{"$f":"'Incentive Summary'!AD94","v":7.6277684443854576E-2},{"$f":"'Incentive Summary'!AE94","v":6.9343349494413245E-2},{"$f":"'Incentive Summary'!AF94","v":6.3039408631284766E-2},{"$f":"'Incentive Summary'!AG94","v":5.7308553301167964E-2},{"$f":"'Incentive Summary'!AH94","v":5.2098684819243603E-2}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B95","v":"Other"},{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289},{"$f":"'Incentive Summary'!M95","v":0.90528695469298315},{"$f":"'Incentive Summary'!N95","v":0.89632371751780526},{"$f":"'Incentive Summary'!O95","v":0.88744922526515368},{"$f":"'Incentive Summary'!P95","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q95","v":0.86996296957666264},{"$f":"'Incentive Summary'!R95","v":0.86134947482837909},{"$f":"'Incentive Summary'!S95","v":0.8528212622063156},{"$f":"'Incentive Summary'!T95","v":0.84437748733298568},{"$f":"'Incentive Summary'!U95","v":0.83601731419107495},{"$f":"'Incentive Summary'!V95","v":0.82773991504066846},{"$f":"'Incentive Summary'!W95","v":0.81954447033729538},{"$f":"'Incentive Summary'!X95","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y95","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z95","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA95","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB95","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC95","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD95","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE95","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF95","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG95","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH95","v":0.73457714632388538}]
[]
[null,null,null,null,null,"Project"]
[]
[]
["Work Area Below"]
[null,null,null,null,"Totals over project life","Project Life",{"$f":"ProjectLife","v":20}]
[null,null,null,null,null,null,{"$f":"G15","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,"Present Value Factor",{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!G99,FALSE)","v":1},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!H99,FALSE)","v":0.90909090909090906},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!I99,FALSE)","v":0.82644628099173545},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!J99,FALSE)","v":0.75131480090157754},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!K99,FALSE)","v":0.68301345536507052},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!L99,FALSE)","v":0.62092132305915493},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!M99,FALSE)","v":0.56447393005377722},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!N99,FALSE)","v":0.51315811823070645},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!O99,FALSE)","v":0.46650738020973315},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!P99,FALSE)","v":0.42409761837248466},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!Q99,FALSE)","v":0.38554328942953148},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!R99,FALSE)","v":0.3504938994813922},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!S99,FALSE)","v":0.31863081771035656},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!T99,FALSE)","v":0.28966437973668779},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!U99,FALSE)","v":0.26333125430607973},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!V99,FALSE)","v":0.23939204936916339},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!W99,FALSE)","v":0.21762913579014853},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!X99,FALSE)","v":0.19784466890013502},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!Y99,FALSE)","v":0.17985878990921364},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!Z99,FALSE)","v":0.16350799082655781},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AA99,FALSE)","v":0.14864362802414349},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AB99,FALSE)","v":0.13513057093103953},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AC99,FALSE)","v":0.12284597357367227},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AD99,FALSE)","v":0.11167815779424752},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AE99,FALSE)","v":0.10152559799477048},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AF99,FALSE)","v":9.2295998177064048E-2},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AG99,FALSE)","v":8.3905452888240042E-2},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AH99,FALSE)","v":7.6277684443854576E-2},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AI99,FALSE)","v":6.9343349494413245E-2},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AJ99,FALSE)","v":6.3039408631284766E-2},{"$f":"VLOOKUP($F$116,$F$101:$AK$107,'Prod Incentives'!AK99,FALSE)","v":5.7308553301167964E-2}]
[null,null,null,null,{"$f":"E16","v":"State Production Incentive, Electricity"},{"$f":"IF(B16=\"\",\"Other\",B16)","v":"Market"},{"$f":"IF(G114<=ProjectLife,G22,0)*G115","v":0},{"$f":"IF(H15<=ProjectLife,'Prod Incentives'!H22,0)*H115","v":0},{"$f":"IF(I15<=ProjectLife,'Prod Incentives'!I22,0)*I115","v":0},{"$f":"IF(J15<=ProjectLife,'Prod Incentives'!J22,0)*J115","v":0},{"$f":"IF(K15<=ProjectLife,'Prod Incentives'!K22,0)*K115","v":0},{"$f":"IF(L15<=ProjectLife,'Prod Incentives'!L22,0)*L115","v":0},{"$f":"IF(M15<=ProjectLife,'Prod Incentives'!M22,0)*M115","v":0},{"$f":"IF(N15<=ProjectLife,'Prod Incentives'!N22,0)*N115","v":0},{"$f":"IF(O15<=ProjectLife,'Prod Incentives'!O22,0)*O115","v":0},{"$f":"IF(P15<=ProjectLife,'Prod Incentives'!P22,0)*P115","v":0},{"$f":"IF(Q15<=ProjectLife,'Prod Incentives'!Q22,0)*Q115","v":0},{"$f":"IF(R15<=ProjectLife,'Prod Incentives'!R22,0)*R115","v":0},{"$f":"IF(S15<=ProjectLife,'Prod Incentives'!S22,0)*S115","v":0},{"$f":"IF(T15<=ProjectLife,'Prod Incentives'!T22,0)*T115","v":0},{"$f":"IF(U15<=ProjectLife,'Prod Incentives'!U22,0)*U115","v":0},{"$f":"IF(V15<=ProjectLife,'Prod Incentives'!V22,0)*V115","v":0},{"$f":"IF(W15<=ProjectLife,'Prod Incentives'!W22,0)*W115","v":0},{"$f":"IF(X15<=ProjectLife,'Prod Incentives'!X22,0)*X115","v":0},{"$f":"IF(Y15<=ProjectLife,'Prod Incentives'!Y22,0)*Y115","v":0},{"$f":"IF(Z15<=ProjectLife,'Prod Incentives'!Z22,0)*Z115","v":0},{"$f":"IF(AA15<=ProjectLife,'Prod Incentives'!AA22,0)*AA115","v":0},{"$f":"IF(AB15<=ProjectLife,'Prod Incentives'!AB22,0)*AB115","v":0},{"$f":"IF(AC15<=ProjectLife,'Prod Incentives'!AC22,0)*AC115","v":0},{"$f":"IF(AD15<=ProjectLife,'Prod Incentives'!AD22,0)*AD115","v":0},{"$f":"IF(AE15<=ProjectLife,'Prod Incentives'!AE22,0)*AE115","v":0},{"$f":"IF(AF15<=ProjectLife,'Prod Incentives'!AF22,0)*AF115","v":0},{"$f":"IF(AG15<=ProjectLife,'Prod Incentives'!AG22,0)*AG115","v":0},{"$f":"IF(AH15<=ProjectLife,'Prod Incentives'!AH22,0)*AH115","v":0},{"$f":"IF(AI15<=ProjectLife,'Prod Incentives'!AI22,0)*AI115","v":0},{"$f":"IF(AJ15<=ProjectLife,'Prod Incentives'!AJ22,0)*AJ115","v":0},{"$f":"IF(AK15<=ProjectLife,'Prod Incentives'!AK22,0)*AK115","v":0}]
[]
[null,null,null,null,null,{"$f":"F115","v":"Present Value Factor"},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!G100+1,FALSE)","v":1},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!H100+1,FALSE)","v":0.99009900990099009},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!I100+1,FALSE)","v":0.98029604940692083},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!J100+1,FALSE)","v":0.97059014792764453},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!K100+1,FALSE)","v":0.96098034448281622},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!L100+1,FALSE)","v":0.95146568760674888},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!M100+1,FALSE)","v":0.94204523525420658},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!N100+1,FALSE)","v":0.93271805470713554},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!O100+1,FALSE)","v":0.92348322248231218},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!P100+1,FALSE)","v":0.91433982423991289},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!Q100+1,FALSE)","v":0.90528695469298315},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!R100+1,FALSE)","v":0.89632371751780526},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!S100+1,FALSE)","v":0.88744922526515368},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!T100+1,FALSE)","v":0.87866259927242929},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!U100+1,FALSE)","v":0.86996296957666264},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!V100+1,FALSE)","v":0.86134947482837909},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!W100+1,FALSE)","v":0.8528212622063156},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!X100+1,FALSE)","v":0.84437748733298568},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!Y100+1,FALSE)","v":0.83601731419107495},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!Z100+1,FALSE)","v":0.82773991504066846},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AA100+1,FALSE)","v":0.81954447033729538},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AB100+1,FALSE)","v":0.81143016865078765},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AC100+1,FALSE)","v":0.80339620658493804},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AD100+1,FALSE)","v":0.79544178869795856},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AE100+1,FALSE)","v":0.78756612742372123},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AF100+1,FALSE)","v":0.77976844299378323},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AG100+1,FALSE)","v":0.77204796336018144},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AH100+1,FALSE)","v":0.76440392411899183},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AI100+1,FALSE)","v":0.75683556843464528},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AJ100+1,FALSE)","v":0.74934214696499535},{"$f":"VLOOKUP($F$119,$F$101:$AK$107,'Prod Incentives'!AK100+1,FALSE)","v":0.74192291778712394}]
[null,null,null,null,{"$f":"E24","v":"State Production Incentive, Thermal Savings"},{"$f":"IF(B24=\"\",\"Other\",B24)","v":"State"},{"$f":"IF(G15<=ProjectLife,'Prod Incentives'!G30,0)*G115","v":0},{"$f":"IF(H15<=ProjectLife,'Prod Incentives'!H30,0)*H115","v":0},{"$f":"IF(I15<=ProjectLife,'Prod Incentives'!I30,0)*I115","v":0},{"$f":"IF(J15<=ProjectLife,'Prod Incentives'!J30,0)*J115","v":0},{"$f":"IF(K15<=ProjectLife,'Prod Incentives'!K30,0)*K115","v":0},{"$f":"IF(L15<=ProjectLife,'Prod Incentives'!L30,0)*L115","v":0},{"$f":"IF(M15<=ProjectLife,'Prod Incentives'!M30,0)*M115","v":0},{"$f":"IF(N15<=ProjectLife,'Prod Incentives'!N30,0)*N115","v":0},{"$f":"IF(O15<=ProjectLife,'Prod Incentives'!O30,0)*O115","v":0},{"$f":"IF(P15<=ProjectLife,'Prod Incentives'!P30,0)*P115","v":0},{"$f":"IF(Q15<=ProjectLife,'Prod Incentives'!Q30,0)*Q115","v":0},{"$f":"IF(R15<=ProjectLife,'Prod Incentives'!R30,0)*R115","v":0},{"$f":"IF(S15<=ProjectLife,'Prod Incentives'!S30,0)*S115","v":0},{"$f":"IF(T15<=ProjectLife,'Prod Incentives'!T30,0)*T115","v":0},{"$f":"IF(U15<=ProjectLife,'Prod Incentives'!U30,0)*U115","v":0},{"$f":"IF(V15<=ProjectLife,'Prod Incentives'!V30,0)*V115","v":0},{"$f":"IF(W15<=ProjectLife,'Prod Incentives'!W30,0)*W115","v":0},{"$f":"IF(X15<=ProjectLife,'Prod Incentives'!X30,0)*X115","v":0},{"$f":"IF(Y15<=ProjectLife,'Prod Incentives'!Y30,0)*Y115","v":0},{"$f":"IF(Z15<=ProjectLife,'Prod Incentives'!Z30,0)*Z115","v":0},{"$f":"IF(AA15<=ProjectLife,'Prod Incentives'!AA30,0)*AA115","v":0},{"$f":"IF(AB15<=ProjectLife,'Prod Incentives'!AB30,0)*AB115","v":0},{"$f":"IF(AC15<=ProjectLife,'Prod Incentives'!AC30,0)*AC115","v":0},{"$f":"IF(AD15<=ProjectLife,'Prod Incentives'!AD30,0)*AD115","v":0},{"$f":"IF(AE15<=ProjectLife,'Prod Incentives'!AE30,0)*AE115","v":0},{"$f":"IF(AF15<=ProjectLife,'Prod Incentives'!AF30,0)*AF115","v":0},{"$f":"IF(AG15<=ProjectLife,'Prod Incentives'!AG30,0)*AG115","v":0},{"$f":"IF(AH15<=ProjectLife,'Prod Incentives'!AH30,0)*AH115","v":0},{"$f":"IF(AI15<=ProjectLife,'Prod Incentives'!AI30,0)*AI115","v":0},{"$f":"IF(AJ15<=ProjectLife,'Prod Incentives'!AJ30,0)*AJ115","v":0},{"$f":"IF(AK15<=ProjectLife,'Prod Incentives'!AK30,0)*AK115","v":0}]
[]
[null,null,null,null,"Totals by sources",null,{"$f":"E116","v":"State Production Incentive, Electricity"},{"$f":"E119","v":"State Production Incentive, Thermal Savings"},"Total Production Incentives"]
[null,null,null,null,null,{"$f":"F101","v":"Federal"},{"$f":"IF($B$16=$F122,SUM($G$116:$AK$116),0)","v":0},{"$f":"IF($B$24=$F122,SUM($G$119:$AK$119),0)","v":0},{"$f":"G122+H122","v":0}]
[null,null,null,null,null,{"$f":"F102","v":"State"},0,0,0]
[null,null,null,null,null,"Local",0,0,0]
[null,null,null,null,null,"Utility",0,0,0]
[null,null,null,null,null,"Private",0,0,0]
[null,null,null,null,null,"Market",0,0,0]
[null,null,null,null,null,"Other",{"$f":"IF(SUM(G122:G127)=0,SUM($G$116:$AK$116),0)","v":0},{"$f":"IF(SUM(H122:H127)=0,SUM($G$119:$AK$119),0)","v":0},0]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"E52","v":0},"State Production Tax Credits"]
[null,null,null,null,"Taxable?",null,null,"Federal Tax Credit","State Tax Credit"]

{"sheet":"Purchases","index":13,"n_rows":246,"n_cols":37,"rows_kept":246,"cut":false,"hidden":false,"merged":[[17,1,18,1],[17,2,18,2],[75,3,75,4],[62,3,62,4],[76,3,76,4],[63,3,63,4]]}
[null,"RELCOST: Purchases",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C55)=FALSE,Scenarios!C55,\"\")","v":"Diesel, Hospital HTG (gallons per year)"},{"$f":"IF(ISBLANK(Scenarios!D55)=FALSE,Scenarios!D55,\"\")","v":"Electricity, Medical Office Bldg HTG"},{"$f":"IF(ISBLANK(Scenarios!E55)=FALSE,Scenarios!E55,\"\")","v":"Recovered Heat for Hospital (MMBtu)"},{"$f":"IF(ISBLANK(Scenarios!F55)=FALSE,Scenarios!F55,\"\")","v":"Recovered Heat for Medical Offices (MMBtu)"},{"$f":"IF(ISBLANK(Scenarios!G55)=FALSE,Scenarios!G55,\"\")","v":"Back Up Heat Requirements"},{"$f":"IF(ISBLANK(Scenarios!H55)=FALSE,Scenarios!H55,\"\")","v":"Wood, Hospital HTG (bdt)"},{"$f":"IF(ISBLANK(Scenarios!I55)=FALSE,Scenarios!I55,\"\")","v":"Wood, Medical Offices HTG"},{"$f":"IF(ISBLANK(Scenarios!J55)=FALSE,Scenarios!J55,\"\")","v":"Biomass Cost per BDT"},{"$f":"IF(ISBLANK(Scenarios!K55)=FALSE,Scenarios!K55,\"\")","v":"Diesel Cost ($/gallon)"},{"$f":"IF(ISBLANK(Scenarios!L55)=FALSE,Scenarios!L55,\"\")","v":"Electricity Cost ($/kWh)"},{"$f":"IF(ISBLANK(Scenarios!M55)=FALSE,Scenarios!M55,\"\")","v":"Cost of Recovered Heat ($ per MMBtu)"},{"$f":"IF(ISBLANK(Scenarios!N55)=FALSE,Scenarios!N55,\"\")","v":""}]
[null,"Scenario",3,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"IF(Scenarios!C56=\"\",0,Scenarios!C56)","v":46000},{"$f":"IF(Scenarios!D56=\"\",0,Scenarios!D56)","v":117000},{"$f":"IF(Scenarios!E56=\"\",0,Scenarios!E56)","v":0},{"$f":"IF(Scenarios!F56=\"\",0,Scenarios!F56)","v":0},{"$f":"IF(Scenarios!G56=\"\",0,Scenarios!G56)","v":0},{"$f":"IF(Scenarios!H56=\"\",0,Scenarios!H56)","v":0},{"$f":"IF(Scenarios!I56=\"\",0,Scenarios!I56)","v":0},{"$f":"IF(Scenarios!J56=\"\",0,Scenarios!J56)","v":0},{"$f":"IF(Scenarios!K56=\"\",0,Scenarios!K56)","v":0},{"$f":"IF(Scenarios!L56=\"\",0,Scenarios!L56)","v":0},{"$f":"IF(Scenarios!M56=\"\",0,Scenarios!M56)","v":0},{"$f":"IF(Scenarios!N56=\"\",0,Scenarios!N56)","v":0}]
[null,null,null,"ALTERNATIVE",{"$f":"IF(Scenarios!C67=\"\",0,Scenarios!C67)","v":6900},{"$f":"IF(Scenarios!D67=\"\",0,Scenarios!D67)","v":117000},{"$f":"IF(Scenarios!E67=\"\",0,Scenarios!E67)","v":0},{"$f":"IF(Scenarios!F67=\"\",0,Scenarios!F67)","v":0},{"$f":"IF(Scenarios!G67=\"\",0,Scenarios!G67)","v":0.15},{"$f":"IF(Scenarios!H67=\"\",0,Scenarios!H67)","v":400},{"$f":"IF(Scenarios!I67=\"\",0,Scenarios!I67)","v":0},{"$f":"IF(Scenarios!J67=\"\",0,Scenarios!J67)","v":185},{"$f":"IF(Scenarios!K67=\"\",0,Scenarios!K67)","v":3.4},{"$f":"IF(Scenarios!L67=\"\",0,Scenarios!L67)","v":4.0962999999999999E-2},{"$f":"IF(Scenarios!M67=\"\",0,Scenarios!M67)","v":13.65},{"$f":"IF(Scenarios!N67=\"\",0,Scenarios!N67)","v":0}]
[]
[]
[null,"WORKSPACE (Optional)"]
[null,"Diesel savings are counted here as a negative purchase on the Purchases sheet, but could instead be counted as a positive revenue on the Sales & Savings sheet."]
[null,"If counted as a purchase, diesel will appear on the Purchases Report. However, on the income statement these savings are a \"negative\" cost of sales.  "]
[]
[]
[null,null,null,"ENTER UNITS AND UNIT COSTS OF PURCHASES"]
[]
[null,null,null,"Use HEATMAP results?","False"]
[]
["HM","Purchase Type","Apply Operating Factor?","Purchased Quantities","Project Year",{"$f":"'Capital Expenditures'!D22","v":2014},{"$f":"'Capital Expenditures'!E22","v":2015},{"$f":"'Capital Expenditures'!F22","v":2016},{"$f":"'Capital Expenditures'!G22","v":2017},{"$f":"'Capital Expenditures'!H22","v":2018},{"$f":"'Capital Expenditures'!I22","v":2019},{"$f":"'Capital Expenditures'!J22","v":2020},{"$f":"'Capital Expenditures'!K22","v":2021},{"$f":"'Capital Expenditures'!L22","v":2022},{"$f":"'Capital Expenditures'!M22","v":2023},{"$f":"'Capital Expenditures'!N22","v":2024},{"$f":"'Capital Expenditures'!O22","v":2025},{"$f":"'Capital Expenditures'!P22","v":2026},{"$f":"'Capital Expenditures'!Q22","v":2027},{"$f":"'Capital Expenditures'!R22","v":2028},{"$f":"'Capital Expenditures'!S22","v":2029},{"$f":"'Capital Expenditures'!T22","v":2030},{"$f":"'Capital Expenditures'!U22","v":2031},{"$f":"'Capital Expenditures'!V22","v":2032},{"$f":"'Capital Expenditures'!W22","v":2033},{"$f":"'Capital Expenditures'!X22","v":2034},{"$f":"'Capital Expenditures'!Y22","v":2035},{"$f":"'Capital Expenditures'!Z22","v":2036},{"$f":"'Capital Expenditures'!AA22","v":2037},{"$f":"'Capital Expenditures'!AB22","v":2038},{"$f":"'Capital Expenditures'!AC22","v":2039},{"$f":"'Capital Expenditures'!AD22","v":2040},{"$f":"'Capital Expenditures'!AE22","v":2041},{"$f":"'Capital Expenditures'!AF22","v":2042},{"$f":"'Capital Expenditures'!AG22","v":2043},{"$f":"'Capital Expenditures'!AH22","v":2044}]
["HM",null,null,"Description","Units",{"$f":"FirstYear_0or1","v":1},{"$f":"+F19+1","v":2},{"$f":"+G19+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["HM","Fuel","True","Diesel, Hospital HTG (savings)"," gallons ",{"$f":"E6-E5","v":-39100},{"$f":"F20","v":-39100},{"$f":"G20","v":-39100},-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100,-39100]
["HM","Non-Fuel","True","Electricity, Medical Offices HTG (savings)"," kWh ",{"$f":"F6-F5","v":0},{"$f":"F21","v":0},{"$f":"G21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM","Non-Fuel","True","Heat Recovered from Industrial Facility","MMBtu",{"$f":"G6","v":0},{"$f":"F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM","Fuel","True","Biomass Fuel","bdt",{"$f":"J6","v":400},{"$f":"F23","v":400},{"$f":"G23","v":400},400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400]
["HM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM"]
["HM"]
["HM"]
["HM",null,null,"Unit Costs (non-escalated)"]
["HM",{"$f":"IF(B20=\"\",\"\",B20)","v":"Fuel"},null,{"$f":"+D20","v":"Diesel, Hospital HTG (savings)"},{"$f":"IF(E20=\"\",\"\",CONCATENATE(\"$/\",E20))","v":"$/ gallons "},{"$f":"M6","v":3.4},{"$f":"F31","v":3.4},{"$f":"G31","v":3.4},3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,{"$f":"V31","v":3.4},3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4]
["HM",{"$f":"IF(B21=\"\",\"\",B21)","v":"Non-Fuel"},null,{"$f":"+D21","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"IF(E21=\"\",\"\",CONCATENATE(\"$/\",E21))","v":"$/ kWh "},{"$f":"N6","v":4.0962999999999999E-2},4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2,4.0962999999999999E-2]
["HM","Non-Fuel",null,{"$f":"+D22","v":"Heat Recovered from Industrial Facility"},"$/MMBtu",{"$f":"O6","v":13.65},13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65,13.65]
["HM","Fuel",null,"Biomass Fuel","$/bdt",{"$f":"L6","v":185},185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185,185]
["HM",{"$f":"IF(B24=\"\",\"\",B24)","v":""},null,{"$f":"IF(D24=\"\",\"\",D24)","v":""},{"$f":"IF(E24=\"\",\"\",CONCATENATE(\"$/\",E24))","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM","",null,"","",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM","",null,"","",null,0,{"$f":"G37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HM","",null,"",""]
["HM","",null,"",""]
["HM","",null,"",""]
[null,null,null,"Quantities (non-escalated)"]
[null,{"$f":"IF(B31=\"\",\"\",B31)","v":"Fuel"},null,{"$f":"IF($E$16=\"True\",+HeatMap!A19,D20)","v":"Diesel, Hospital HTG (savings)"},{"$f":"IF($E$16=\"True\",+HeatMap!B19,E20)","v":" gallons "},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,F20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,G20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,H20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,I20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,J20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,K20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,L20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,M20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,N20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,O20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,P20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,Q20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,R20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,S20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,T20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,U20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,V20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,W20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,X20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,Y20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,Z20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AA20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AB20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AC20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AD20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AE20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AF20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AG20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AH20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AI20)","v":-39100},{"$f":"IF($E$16=\"True\",+HeatMap!$C19,AJ20)","v":-39100}]
[null,{"$f":"IF(B32=\"\",\"\",B32)","v":"Non-Fuel"},null,{"$f":"IF($E$16=\"True\",+HeatMap!A20,D21)","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"IF($E$16=\"True\",+HeatMap!B20,E21)","v":" kWh "},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,F21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,G21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,H21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,I21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,J21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,K21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,L21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,M21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,N21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,O21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,P21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,Q21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,R21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,S21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,T21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,U21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,V21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,W21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,X21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,Y21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,Z21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AA21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AB21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AC21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AD21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AE21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AF21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AG21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AH21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AI21)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C20,AJ21)","v":0}]
[null,"Non-Fuel",null,{"$f":"IF($E$16=\"True\",+HeatMap!A21,D22)","v":"Heat Recovered from Industrial Facility"},{"$f":"IF($E$16=\"True\",+HeatMap!B21,E22)","v":"MMBtu"},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,F22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,G22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,H22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,I22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,J22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,K22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,L22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,M22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,N22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,O22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,P22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,Q22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,R22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,S22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,T22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,U22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,V22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,W22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,X22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,Y22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,Z22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AA22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AB22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AC22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AD22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AE22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AF22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AG22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AH22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AI22)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C21,AJ22)","v":0}]
[null,"Fuel",null,{"$f":"IF($E$16=\"True\",+HeatMap!A22,D23)","v":"Biomass Fuel"},{"$f":"IF($E$16=\"True\",+HeatMap!B22,E23)","v":"bdt"},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,F23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,G23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,H23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,I23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,J23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,K23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,L23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,M23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,N23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,O23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,P23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,Q23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,R23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,S23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,T23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,U23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,V23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,W23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,X23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,Y23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,Z23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AA23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AB23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AC23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AD23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AE23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AF23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AG23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AH23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AI23)","v":400},{"$f":"IF($E$16=\"True\",+HeatMap!$C22,AJ23)","v":400}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A23,D24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B23,E24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,F24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,G24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,H24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,I24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,J24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,K24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,L24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,M24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,N24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,O24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,P24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,Q24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,R24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,S24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,T24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,U24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,V24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,W24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,X24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,Y24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,Z24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AA24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AB24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AC24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AD24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AE24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AF24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AG24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AH24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AI24)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C23,AJ24)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A24,D25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B24,E25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,F25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,G25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,H25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,I25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,J25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,K25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,L25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,M25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,N25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,O25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,P25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,Q25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,R25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,S25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,T25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,U25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,V25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,W25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,X25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,Y25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,Z25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AA25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AB25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AC25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AD25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AE25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AF25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AG25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AH25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AI25)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C24,AJ25)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A25,D26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B25,E26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,F26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,G26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,H26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,I26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,J26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,K26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,L26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,M26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,N26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,O26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,P26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,Q26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,R26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,S26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,T26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,U26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,V26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,W26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,X26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,Y26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,Z26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AA26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AB26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AC26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AD26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AE26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AF26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AG26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AH26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AI26)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C25,AJ26)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A26,D27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B26,E27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,F27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,G27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,H27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,I27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,J27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,K27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,L27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,M27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,N27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,O27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,P27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,Q27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,R27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,S27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,T27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,U27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,V27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,W27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,X27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,Y27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,Z27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AA27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AB27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AC27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AD27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AE27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AF27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AG27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AH27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AI27)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C26,AJ27)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A27,D28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B27,E28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,F28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,G28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,H28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,I28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,J28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,K28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,L28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,M28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,N28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,O28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,P28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,Q28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,R28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,S28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,T28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,U28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,V28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,W28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,X28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,Y28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,Z28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AA28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AB28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AC28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AD28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AE28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AF28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AG28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AH28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AI28)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C27,AJ28)","v":0}]
[null,"",null,{"$f":"IF($E$16=\"True\",+HeatMap!A28,D29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!B28,E29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,F29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,G29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,H29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,I29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,J29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,K29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,L29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,M29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,N29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,O29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,P29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,Q29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,R29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,S29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,T29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,U29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,V29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,W29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,X29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,Y29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,Z29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AA29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AB29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AC29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AD29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AE29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AF29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AG29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AH29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AI29)","v":0},{"$f":"IF($E$16=\"True\",+HeatMap!$C28,AJ29)","v":0}]
["H",null,null,"Costs (Non-escalated + Plant operating factor)"]
["H",{"$f":"IF(B42=\"\",\"\",B42)","v":"Fuel"},null,{"$f":"IF(D20=\"\",\"\",D20)","v":"Diesel, Hospital HTG (savings)"},"$/Year",{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!D$33, HeatMap!$C30), +IF($C20=\"True\",F20*F31*General!D$33,F20*F31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!E$33, HeatMap!$C30), +IF($C20=\"True\",G20*G31*General!E$33,G20*G31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!F$33, HeatMap!$C30), +IF($C20=\"True\",H20*H31*General!F$33,H20*H31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!G$33, HeatMap!$C30), +IF($C20=\"True\",I20*I31*General!G$33,I20*I31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!H$33, HeatMap!$C30), +IF($C20=\"True\",J20*J31*General!H$33,J20*J31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!I$33, HeatMap!$C30), +IF($C20=\"True\",K20*K31*General!I$33,K20*K31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!J$33, HeatMap!$C30), +IF($C20=\"True\",L20*L31*General!J$33,L20*L31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!K$33, HeatMap!$C30), +IF($C20=\"True\",M20*M31*General!K$33,M20*M31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!L$33, HeatMap!$C30), +IF($C20=\"True\",N20*N31*General!L$33,N20*N31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!M$33, HeatMap!$C30), +IF($C20=\"True\",O20*O31*General!M$33,O20*O31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!N$33, HeatMap!$C30), +IF($C20=\"True\",P20*P31*General!N$33,P20*P31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!O$33, HeatMap!$C30), +IF($C20=\"True\",Q20*Q31*General!O$33,Q20*Q31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!P$33, HeatMap!$C30), +IF($C20=\"True\",R20*R31*General!P$33,R20*R31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!Q$33, HeatMap!$C30), +IF($C20=\"True\",S20*S31*General!Q$33,S20*S31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!R$33, HeatMap!$C30), +IF($C20=\"True\",T20*T31*General!R$33,T20*T31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!S$33, HeatMap!$C30), +IF($C20=\"True\",U20*U31*General!S$33,U20*U31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!T$33, HeatMap!$C30), +IF($C20=\"True\",V20*V31*General!T$33,V20*V31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!U$33, HeatMap!$C30), +IF($C20=\"True\",W20*W31*General!U$33,W20*W31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!V$33, HeatMap!$C30), +IF($C20=\"True\",X20*X31*General!V$33,X20*X31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!W$33, HeatMap!$C30), +IF($C20=\"True\",Y20*Y31*General!W$33,Y20*Y31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!X$33, HeatMap!$C30), +IF($C20=\"True\",Z20*Z31*General!X$33,Z20*Z31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!Y$33, HeatMap!$C30), +IF($C20=\"True\",AA20*AA31*General!Y$33,AA20*AA31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!Z$33, HeatMap!$C30), +IF($C20=\"True\",AB20*AB31*General!Z$33,AB20*AB31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AA$33, HeatMap!$C30), +IF($C20=\"True\",AC20*AC31*General!AA$33,AC20*AC31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AB$33, HeatMap!$C30), +IF($C20=\"True\",AD20*AD31*General!AB$33,AD20*AD31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AC$33, HeatMap!$C30), +IF($C20=\"True\",AE20*AE31*General!AC$33,AE20*AE31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AD$33, HeatMap!$C30), +IF($C20=\"True\",AF20*AF31*General!AD$33,AF20*AF31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AE$33, HeatMap!$C30), +IF($C20=\"True\",AG20*AG31*General!AE$33,AG20*AG31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AF$33, HeatMap!$C30), +IF($C20=\"True\",AH20*AH31*General!AF$33,AH20*AH31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AG$33, HeatMap!$C30), +IF($C20=\"True\",AI20*AI31*General!AG$33,AI20*AI31) )","v":-132940},{"$f":" IF($E$16=\"True\",+IF($C20=\"True\", HeatMap!$C30*General!AH$33, HeatMap!$C30), +IF($C20=\"True\",AJ20*AJ31*General!AH$33,AJ20*AJ31) )","v":-132940}]
["H",{"$f":"IF(B43=\"\",\"\",B43)","v":"Non-Fuel"},null,{"$f":"IF(D21=\"\",\"\",D21)","v":"Electricity, Medical Offices HTG (savings)"},"$/Year",{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!D$33, HeatMap!$C31), +IF($C21=\"True\",F21*F32*General!D$33,F21*F32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!E$33, HeatMap!$C31), +IF($C21=\"True\",G21*G32*General!E$33,G21*G32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!F$33, HeatMap!$C31), +IF($C21=\"True\",H21*H32*General!F$33,H21*H32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!G$33, HeatMap!$C31), +IF($C21=\"True\",I21*I32*General!G$33,I21*I32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!H$33, HeatMap!$C31), +IF($C21=\"True\",J21*J32*General!H$33,J21*J32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!I$33, HeatMap!$C31), +IF($C21=\"True\",K21*K32*General!I$33,K21*K32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!J$33, HeatMap!$C31), +IF($C21=\"True\",L21*L32*General!J$33,L21*L32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!K$33, HeatMap!$C31), +IF($C21=\"True\",M21*M32*General!K$33,M21*M32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!L$33, HeatMap!$C31), +IF($C21=\"True\",N21*N32*General!L$33,N21*N32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!M$33, HeatMap!$C31), +IF($C21=\"True\",O21*O32*General!M$33,O21*O32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!N$33, HeatMap!$C31), +IF($C21=\"True\",P21*P32*General!N$33,P21*P32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!O$33, HeatMap!$C31), +IF($C21=\"True\",Q21*Q32*General!O$33,Q21*Q32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!P$33, HeatMap!$C31), +IF($C21=\"True\",R21*R32*General!P$33,R21*R32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!Q$33, HeatMap!$C31), +IF($C21=\"True\",S21*S32*General!Q$33,S21*S32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!R$33, HeatMap!$C31), +IF($C21=\"True\",T21*T32*General!R$33,T21*T32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!S$33, HeatMap!$C31), +IF($C21=\"True\",U21*U32*General!S$33,U21*U32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!T$33, HeatMap!$C31), +IF($C21=\"True\",V21*V32*General!T$33,V21*V32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!U$33, HeatMap!$C31), +IF($C21=\"True\",W21*W32*General!U$33,W21*W32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!V$33, HeatMap!$C31), +IF($C21=\"True\",X21*X32*General!V$33,X21*X32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!W$33, HeatMap!$C31), +IF($C21=\"True\",Y21*Y32*General!W$33,Y21*Y32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!X$33, HeatMap!$C31), +IF($C21=\"True\",Z21*Z32*General!X$33,Z21*Z32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!Y$33, HeatMap!$C31), +IF($C21=\"True\",AA21*AA32*General!Y$33,AA21*AA32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!Z$33, HeatMap!$C31), +IF($C21=\"True\",AB21*AB32*General!Z$33,AB21*AB32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AA$33, HeatMap!$C31), +IF($C21=\"True\",AC21*AC32*General!AA$33,AC21*AC32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AB$33, HeatMap!$C31), +IF($C21=\"True\",AD21*AD32*General!AB$33,AD21*AD32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AC$33, HeatMap!$C31), +IF($C21=\"True\",AE21*AE32*General!AC$33,AE21*AE32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AD$33, HeatMap!$C31), +IF($C21=\"True\",AF21*AF32*General!AD$33,AF21*AF32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AE$33, HeatMap!$C31), +IF($C21=\"True\",AG21*AG32*General!AE$33,AG21*AG32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AF$33, HeatMap!$C31), +IF($C21=\"True\",AH21*AH32*General!AF$33,AH21*AH32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AG$33, HeatMap!$C31), +IF($C21=\"True\",AI21*AI32*General!AG$33,AI21*AI32) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C21=\"True\", HeatMap!$C31*General!AH$33, HeatMap!$C31), +IF($C21=\"True\",AJ21*AJ32*General!AH$33,AJ21*AJ32) )","v":0}]
["H","Non-Fuel",null,"Heat Recovered from Industrial Facility","$/Year",{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!D$33, HeatMap!$C32), +IF($C22=\"True\",F22*F33*General!D$33,F22*F33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!E$33, HeatMap!$C32), +IF($C22=\"True\",G22*G33*General!E$33,G22*G33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!F$33, HeatMap!$C32), +IF($C22=\"True\",H22*H33*General!F$33,H22*H33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!G$33, HeatMap!$C32), +IF($C22=\"True\",I22*I33*General!G$33,I22*I33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!H$33, HeatMap!$C32), +IF($C22=\"True\",J22*J33*General!H$33,J22*J33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!I$33, HeatMap!$C32), +IF($C22=\"True\",K22*K33*General!I$33,K22*K33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!J$33, HeatMap!$C32), +IF($C22=\"True\",L22*L33*General!J$33,L22*L33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!K$33, HeatMap!$C32), +IF($C22=\"True\",M22*M33*General!K$33,M22*M33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!L$33, HeatMap!$C32), +IF($C22=\"True\",N22*N33*General!L$33,N22*N33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!M$33, HeatMap!$C32), +IF($C22=\"True\",O22*O33*General!M$33,O22*O33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!N$33, HeatMap!$C32), +IF($C22=\"True\",P22*P33*General!N$33,P22*P33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!O$33, HeatMap!$C32), +IF($C22=\"True\",Q22*Q33*General!O$33,Q22*Q33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!P$33, HeatMap!$C32), +IF($C22=\"True\",R22*R33*General!P$33,R22*R33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!Q$33, HeatMap!$C32), +IF($C22=\"True\",S22*S33*General!Q$33,S22*S33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!R$33, HeatMap!$C32), +IF($C22=\"True\",T22*T33*General!R$33,T22*T33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!S$33, HeatMap!$C32), +IF($C22=\"True\",U22*U33*General!S$33,U22*U33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!T$33, HeatMap!$C32), +IF($C22=\"True\",V22*V33*General!T$33,V22*V33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!U$33, HeatMap!$C32), +IF($C22=\"True\",W22*W33*General!U$33,W22*W33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!V$33, HeatMap!$C32), +IF($C22=\"True\",X22*X33*General!V$33,X22*X33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!W$33, HeatMap!$C32), +IF($C22=\"True\",Y22*Y33*General!W$33,Y22*Y33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!X$33, HeatMap!$C32), +IF($C22=\"True\",Z22*Z33*General!X$33,Z22*Z33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!Y$33, HeatMap!$C32), +IF($C22=\"True\",AA22*AA33*General!Y$33,AA22*AA33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!Z$33, HeatMap!$C32), +IF($C22=\"True\",AB22*AB33*General!Z$33,AB22*AB33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AA$33, HeatMap!$C32), +IF($C22=\"True\",AC22*AC33*General!AA$33,AC22*AC33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AB$33, HeatMap!$C32), +IF($C22=\"True\",AD22*AD33*General!AB$33,AD22*AD33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AC$33, HeatMap!$C32), +IF($C22=\"True\",AE22*AE33*General!AC$33,AE22*AE33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AD$33, HeatMap!$C32), +IF($C22=\"True\",AF22*AF33*General!AD$33,AF22*AF33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AE$33, HeatMap!$C32), +IF($C22=\"True\",AG22*AG33*General!AE$33,AG22*AG33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AF$33, HeatMap!$C32), +IF($C22=\"True\",AH22*AH33*General!AF$33,AH22*AH33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AG$33, HeatMap!$C32), +IF($C22=\"True\",AI22*AI33*General!AG$33,AI22*AI33) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C22=\"True\", HeatMap!$C32*General!AH$33, HeatMap!$C32), +IF($C22=\"True\",AJ22*AJ33*General!AH$33,AJ22*AJ33) )","v":0}]
["H","Fuel",null,"Biomass Fuel","$/Year",{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!D$33, HeatMap!$C33), +IF($C23=\"True\",F23*F34*General!D$33,F23*F34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!E$33, HeatMap!$C33), +IF($C23=\"True\",G23*G34*General!E$33,G23*G34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!F$33, HeatMap!$C33), +IF($C23=\"True\",H23*H34*General!F$33,H23*H34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!G$33, HeatMap!$C33), +IF($C23=\"True\",I23*I34*General!G$33,I23*I34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!H$33, HeatMap!$C33), +IF($C23=\"True\",J23*J34*General!H$33,J23*J34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!I$33, HeatMap!$C33), +IF($C23=\"True\",K23*K34*General!I$33,K23*K34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!J$33, HeatMap!$C33), +IF($C23=\"True\",L23*L34*General!J$33,L23*L34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!K$33, HeatMap!$C33), +IF($C23=\"True\",M23*M34*General!K$33,M23*M34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!L$33, HeatMap!$C33), +IF($C23=\"True\",N23*N34*General!L$33,N23*N34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!M$33, HeatMap!$C33), +IF($C23=\"True\",O23*O34*General!M$33,O23*O34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!N$33, HeatMap!$C33), +IF($C23=\"True\",P23*P34*General!N$33,P23*P34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!O$33, HeatMap!$C33), +IF($C23=\"True\",Q23*Q34*General!O$33,Q23*Q34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!P$33, HeatMap!$C33), +IF($C23=\"True\",R23*R34*General!P$33,R23*R34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!Q$33, HeatMap!$C33), +IF($C23=\"True\",S23*S34*General!Q$33,S23*S34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!R$33, HeatMap!$C33), +IF($C23=\"True\",T23*T34*General!R$33,T23*T34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!S$33, HeatMap!$C33), +IF($C23=\"True\",U23*U34*General!S$33,U23*U34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!T$33, HeatMap!$C33), +IF($C23=\"True\",V23*V34*General!T$33,V23*V34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!U$33, HeatMap!$C33), +IF($C23=\"True\",W23*W34*General!U$33,W23*W34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!V$33, HeatMap!$C33), +IF($C23=\"True\",X23*X34*General!V$33,X23*X34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!W$33, HeatMap!$C33), +IF($C23=\"True\",Y23*Y34*General!W$33,Y23*Y34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!X$33, HeatMap!$C33), +IF($C23=\"True\",Z23*Z34*General!X$33,Z23*Z34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!Y$33, HeatMap!$C33), +IF($C23=\"True\",AA23*AA34*General!Y$33,AA23*AA34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!Z$33, HeatMap!$C33), +IF($C23=\"True\",AB23*AB34*General!Z$33,AB23*AB34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AA$33, HeatMap!$C33), +IF($C23=\"True\",AC23*AC34*General!AA$33,AC23*AC34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AB$33, HeatMap!$C33), +IF($C23=\"True\",AD23*AD34*General!AB$33,AD23*AD34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AC$33, HeatMap!$C33), +IF($C23=\"True\",AE23*AE34*General!AC$33,AE23*AE34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AD$33, HeatMap!$C33), +IF($C23=\"True\",AF23*AF34*General!AD$33,AF23*AF34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AE$33, HeatMap!$C33), +IF($C23=\"True\",AG23*AG34*General!AE$33,AG23*AG34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AF$33, HeatMap!$C33), +IF($C23=\"True\",AH23*AH34*General!AF$33,AH23*AH34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AG$33, HeatMap!$C33), +IF($C23=\"True\",AI23*AI34*General!AG$33,AI23*AI34) )","v":74000},{"$f":" IF($E$16=\"True\",+IF($C23=\"True\", HeatMap!$C33*General!AH$33, HeatMap!$C33), +IF($C23=\"True\",AJ23*AJ34*General!AH$33,AJ23*AJ34) )","v":74000}]
["H","",null,"","$/Year",{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!D$33, HeatMap!$C34), +IF($C24=\"True\",F24*F35*General!D$33,F24*F35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!E$33, HeatMap!$C34), +IF($C24=\"True\",G24*G35*General!E$33,G24*G35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!F$33, HeatMap!$C34), +IF($C24=\"True\",H24*H35*General!F$33,H24*H35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!G$33, HeatMap!$C34), +IF($C24=\"True\",I24*I35*General!G$33,I24*I35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!H$33, HeatMap!$C34), +IF($C24=\"True\",J24*J35*General!H$33,J24*J35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!I$33, HeatMap!$C34), +IF($C24=\"True\",K24*K35*General!I$33,K24*K35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!J$33, HeatMap!$C34), +IF($C24=\"True\",L24*L35*General!J$33,L24*L35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!K$33, HeatMap!$C34), +IF($C24=\"True\",M24*M35*General!K$33,M24*M35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!L$33, HeatMap!$C34), +IF($C24=\"True\",N24*N35*General!L$33,N24*N35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!M$33, HeatMap!$C34), +IF($C24=\"True\",O24*O35*General!M$33,O24*O35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!N$33, HeatMap!$C34), +IF($C24=\"True\",P24*P35*General!N$33,P24*P35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!O$33, HeatMap!$C34), +IF($C24=\"True\",Q24*Q35*General!O$33,Q24*Q35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!P$33, HeatMap!$C34), +IF($C24=\"True\",R24*R35*General!P$33,R24*R35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!Q$33, HeatMap!$C34), +IF($C24=\"True\",S24*S35*General!Q$33,S24*S35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!R$33, HeatMap!$C34), +IF($C24=\"True\",T24*T35*General!R$33,T24*T35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!S$33, HeatMap!$C34), +IF($C24=\"True\",U24*U35*General!S$33,U24*U35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!T$33, HeatMap!$C34), +IF($C24=\"True\",V24*V35*General!T$33,V24*V35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!U$33, HeatMap!$C34), +IF($C24=\"True\",W24*W35*General!U$33,W24*W35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!V$33, HeatMap!$C34), +IF($C24=\"True\",X24*X35*General!V$33,X24*X35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!W$33, HeatMap!$C34), +IF($C24=\"True\",Y24*Y35*General!W$33,Y24*Y35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!X$33, HeatMap!$C34), +IF($C24=\"True\",Z24*Z35*General!X$33,Z24*Z35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!Y$33, HeatMap!$C34), +IF($C24=\"True\",AA24*AA35*General!Y$33,AA24*AA35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!Z$33, HeatMap!$C34), +IF($C24=\"True\",AB24*AB35*General!Z$33,AB24*AB35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AA$33, HeatMap!$C34), +IF($C24=\"True\",AC24*AC35*General!AA$33,AC24*AC35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AB$33, HeatMap!$C34), +IF($C24=\"True\",AD24*AD35*General!AB$33,AD24*AD35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AC$33, HeatMap!$C34), +IF($C24=\"True\",AE24*AE35*General!AC$33,AE24*AE35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AD$33, HeatMap!$C34), +IF($C24=\"True\",AF24*AF35*General!AD$33,AF24*AF35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AE$33, HeatMap!$C34), +IF($C24=\"True\",AG24*AG35*General!AE$33,AG24*AG35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AF$33, HeatMap!$C34), +IF($C24=\"True\",AH24*AH35*General!AF$33,AH24*AH35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AG$33, HeatMap!$C34), +IF($C24=\"True\",AI24*AI35*General!AG$33,AI24*AI35) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C24=\"True\", HeatMap!$C34*General!AH$33, HeatMap!$C34), +IF($C24=\"True\",AJ24*AJ35*General!AH$33,AJ24*AJ35) )","v":0}]
["H","",null,"","$/Year",{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!D$33, HeatMap!$C35), +IF($C25=\"True\",F25*F36*General!D$33,F25*F36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!E$33, HeatMap!$C35), +IF($C25=\"True\",G25*G36*General!E$33,G25*G36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!F$33, HeatMap!$C35), +IF($C25=\"True\",H25*H36*General!F$33,H25*H36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!G$33, HeatMap!$C35), +IF($C25=\"True\",I25*I36*General!G$33,I25*I36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!H$33, HeatMap!$C35), +IF($C25=\"True\",J25*J36*General!H$33,J25*J36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!I$33, HeatMap!$C35), +IF($C25=\"True\",K25*K36*General!I$33,K25*K36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!J$33, HeatMap!$C35), +IF($C25=\"True\",L25*L36*General!J$33,L25*L36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!K$33, HeatMap!$C35), +IF($C25=\"True\",M25*M36*General!K$33,M25*M36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!L$33, HeatMap!$C35), +IF($C25=\"True\",N25*N36*General!L$33,N25*N36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!M$33, HeatMap!$C35), +IF($C25=\"True\",O25*O36*General!M$33,O25*O36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!N$33, HeatMap!$C35), +IF($C25=\"True\",P25*P36*General!N$33,P25*P36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!O$33, HeatMap!$C35), +IF($C25=\"True\",Q25*Q36*General!O$33,Q25*Q36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!P$33, HeatMap!$C35), +IF($C25=\"True\",R25*R36*General!P$33,R25*R36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!Q$33, HeatMap!$C35), +IF($C25=\"True\",S25*S36*General!Q$33,S25*S36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!R$33, HeatMap!$C35), +IF($C25=\"True\",T25*T36*General!R$33,T25*T36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!S$33, HeatMap!$C35), +IF($C25=\"True\",U25*U36*General!S$33,U25*U36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!T$33, HeatMap!$C35), +IF($C25=\"True\",V25*V36*General!T$33,V25*V36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!U$33, HeatMap!$C35), +IF($C25=\"True\",W25*W36*General!U$33,W25*W36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!V$33, HeatMap!$C35), +IF($C25=\"True\",X25*X36*General!V$33,X25*X36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!W$33, HeatMap!$C35), +IF($C25=\"True\",Y25*Y36*General!W$33,Y25*Y36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!X$33, HeatMap!$C35), +IF($C25=\"True\",Z25*Z36*General!X$33,Z25*Z36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!Y$33, HeatMap!$C35), +IF($C25=\"True\",AA25*AA36*General!Y$33,AA25*AA36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!Z$33, HeatMap!$C35), +IF($C25=\"True\",AB25*AB36*General!Z$33,AB25*AB36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AA$33, HeatMap!$C35), +IF($C25=\"True\",AC25*AC36*General!AA$33,AC25*AC36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AB$33, HeatMap!$C35), +IF($C25=\"True\",AD25*AD36*General!AB$33,AD25*AD36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AC$33, HeatMap!$C35), +IF($C25=\"True\",AE25*AE36*General!AC$33,AE25*AE36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AD$33, HeatMap!$C35), +IF($C25=\"True\",AF25*AF36*General!AD$33,AF25*AF36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AE$33, HeatMap!$C35), +IF($C25=\"True\",AG25*AG36*General!AE$33,AG25*AG36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AF$33, HeatMap!$C35), +IF($C25=\"True\",AH25*AH36*General!AF$33,AH25*AH36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AG$33, HeatMap!$C35), +IF($C25=\"True\",AI25*AI36*General!AG$33,AI25*AI36) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C25=\"True\", HeatMap!$C35*General!AH$33, HeatMap!$C35), +IF($C25=\"True\",AJ25*AJ36*General!AH$33,AJ25*AJ36) )","v":0}]
["H","",null,"","$/Year",{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!D$33, HeatMap!$C36), +IF($C26=\"True\",F26*F37*General!D$33,F26*F37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!E$33, HeatMap!$C36), +IF($C26=\"True\",G26*G37*General!E$33,G26*G37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!F$33, HeatMap!$C36), +IF($C26=\"True\",H26*H37*General!F$33,H26*H37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!G$33, HeatMap!$C36), +IF($C26=\"True\",I26*I37*General!G$33,I26*I37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!H$33, HeatMap!$C36), +IF($C26=\"True\",J26*J37*General!H$33,J26*J37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!I$33, HeatMap!$C36), +IF($C26=\"True\",K26*K37*General!I$33,K26*K37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!J$33, HeatMap!$C36), +IF($C26=\"True\",L26*L37*General!J$33,L26*L37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!K$33, HeatMap!$C36), +IF($C26=\"True\",M26*M37*General!K$33,M26*M37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!L$33, HeatMap!$C36), +IF($C26=\"True\",N26*N37*General!L$33,N26*N37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!M$33, HeatMap!$C36), +IF($C26=\"True\",O26*O37*General!M$33,O26*O37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!N$33, HeatMap!$C36), +IF($C26=\"True\",P26*P37*General!N$33,P26*P37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!O$33, HeatMap!$C36), +IF($C26=\"True\",Q26*Q37*General!O$33,Q26*Q37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!P$33, HeatMap!$C36), +IF($C26=\"True\",R26*R37*General!P$33,R26*R37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!Q$33, HeatMap!$C36), +IF($C26=\"True\",S26*S37*General!Q$33,S26*S37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!R$33, HeatMap!$C36), +IF($C26=\"True\",T26*T37*General!R$33,T26*T37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!S$33, HeatMap!$C36), +IF($C26=\"True\",U26*U37*General!S$33,U26*U37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!T$33, HeatMap!$C36), +IF($C26=\"True\",V26*V37*General!T$33,V26*V37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!U$33, HeatMap!$C36), +IF($C26=\"True\",W26*W37*General!U$33,W26*W37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!V$33, HeatMap!$C36), +IF($C26=\"True\",X26*X37*General!V$33,X26*X37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!W$33, HeatMap!$C36), +IF($C26=\"True\",Y26*Y37*General!W$33,Y26*Y37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!X$33, HeatMap!$C36), +IF($C26=\"True\",Z26*Z37*General!X$33,Z26*Z37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!Y$33, HeatMap!$C36), +IF($C26=\"True\",AA26*AA37*General!Y$33,AA26*AA37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!Z$33, HeatMap!$C36), +IF($C26=\"True\",AB26*AB37*General!Z$33,AB26*AB37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AA$33, HeatMap!$C36), +IF($C26=\"True\",AC26*AC37*General!AA$33,AC26*AC37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AB$33, HeatMap!$C36), +IF($C26=\"True\",AD26*AD37*General!AB$33,AD26*AD37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AC$33, HeatMap!$C36), +IF($C26=\"True\",AE26*AE37*General!AC$33,AE26*AE37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AD$33, HeatMap!$C36), +IF($C26=\"True\",AF26*AF37*General!AD$33,AF26*AF37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AE$33, HeatMap!$C36), +IF($C26=\"True\",AG26*AG37*General!AE$33,AG26*AG37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AF$33, HeatMap!$C36), +IF($C26=\"True\",AH26*AH37*General!AF$33,AH26*AH37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AG$33, HeatMap!$C36), +IF($C26=\"True\",AI26*AI37*General!AG$33,AI26*AI37) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C26=\"True\", HeatMap!$C36*General!AH$33, HeatMap!$C36), +IF($C26=\"True\",AJ26*AJ37*General!AH$33,AJ26*AJ37) )","v":0}]
["H","",null,"","$/Year",{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!D$33, HeatMap!$C37), +IF($C27=\"True\",F27*F38*General!D$33,F27*F38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!E$33, HeatMap!$C37), +IF($C27=\"True\",G27*G38*General!E$33,G27*G38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!F$33, HeatMap!$C37), +IF($C27=\"True\",H27*H38*General!F$33,H27*H38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!G$33, HeatMap!$C37), +IF($C27=\"True\",I27*I38*General!G$33,I27*I38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!H$33, HeatMap!$C37), +IF($C27=\"True\",J27*J38*General!H$33,J27*J38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!I$33, HeatMap!$C37), +IF($C27=\"True\",K27*K38*General!I$33,K27*K38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!J$33, HeatMap!$C37), +IF($C27=\"True\",L27*L38*General!J$33,L27*L38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!K$33, HeatMap!$C37), +IF($C27=\"True\",M27*M38*General!K$33,M27*M38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!L$33, HeatMap!$C37), +IF($C27=\"True\",N27*N38*General!L$33,N27*N38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!M$33, HeatMap!$C37), +IF($C27=\"True\",O27*O38*General!M$33,O27*O38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!N$33, HeatMap!$C37), +IF($C27=\"True\",P27*P38*General!N$33,P27*P38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!O$33, HeatMap!$C37), +IF($C27=\"True\",Q27*Q38*General!O$33,Q27*Q38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!P$33, HeatMap!$C37), +IF($C27=\"True\",R27*R38*General!P$33,R27*R38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!Q$33, HeatMap!$C37), +IF($C27=\"True\",S27*S38*General!Q$33,S27*S38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!R$33, HeatMap!$C37), +IF($C27=\"True\",T27*T38*General!R$33,T27*T38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!S$33, HeatMap!$C37), +IF($C27=\"True\",U27*U38*General!S$33,U27*U38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!T$33, HeatMap!$C37), +IF($C27=\"True\",V27*V38*General!T$33,V27*V38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!U$33, HeatMap!$C37), +IF($C27=\"True\",W27*W38*General!U$33,W27*W38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!V$33, HeatMap!$C37), +IF($C27=\"True\",X27*X38*General!V$33,X27*X38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!W$33, HeatMap!$C37), +IF($C27=\"True\",Y27*Y38*General!W$33,Y27*Y38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!X$33, HeatMap!$C37), +IF($C27=\"True\",Z27*Z38*General!X$33,Z27*Z38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!Y$33, HeatMap!$C37), +IF($C27=\"True\",AA27*AA38*General!Y$33,AA27*AA38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!Z$33, HeatMap!$C37), +IF($C27=\"True\",AB27*AB38*General!Z$33,AB27*AB38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AA$33, HeatMap!$C37), +IF($C27=\"True\",AC27*AC38*General!AA$33,AC27*AC38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AB$33, HeatMap!$C37), +IF($C27=\"True\",AD27*AD38*General!AB$33,AD27*AD38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AC$33, HeatMap!$C37), +IF($C27=\"True\",AE27*AE38*General!AC$33,AE27*AE38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AD$33, HeatMap!$C37), +IF($C27=\"True\",AF27*AF38*General!AD$33,AF27*AF38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AE$33, HeatMap!$C37), +IF($C27=\"True\",AG27*AG38*General!AE$33,AG27*AG38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AF$33, HeatMap!$C37), +IF($C27=\"True\",AH27*AH38*General!AF$33,AH27*AH38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AG$33, HeatMap!$C37), +IF($C27=\"True\",AI27*AI38*General!AG$33,AI27*AI38) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C27=\"True\", HeatMap!$C37*General!AH$33, HeatMap!$C37), +IF($C27=\"True\",AJ27*AJ38*General!AH$33,AJ27*AJ38) )","v":0}]
["H","",null,"","$/Year",{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!D$33, HeatMap!$C38), +IF($C28=\"True\",F28*F39*General!D$33,F28*F39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!E$33, HeatMap!$C38), +IF($C28=\"True\",G28*G39*General!E$33,G28*G39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!F$33, HeatMap!$C38), +IF($C28=\"True\",H28*H39*General!F$33,H28*H39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!G$33, HeatMap!$C38), +IF($C28=\"True\",I28*I39*General!G$33,I28*I39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!H$33, HeatMap!$C38), +IF($C28=\"True\",J28*J39*General!H$33,J28*J39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!I$33, HeatMap!$C38), +IF($C28=\"True\",K28*K39*General!I$33,K28*K39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!J$33, HeatMap!$C38), +IF($C28=\"True\",L28*L39*General!J$33,L28*L39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!K$33, HeatMap!$C38), +IF($C28=\"True\",M28*M39*General!K$33,M28*M39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!L$33, HeatMap!$C38), +IF($C28=\"True\",N28*N39*General!L$33,N28*N39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!M$33, HeatMap!$C38), +IF($C28=\"True\",O28*O39*General!M$33,O28*O39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!N$33, HeatMap!$C38), +IF($C28=\"True\",P28*P39*General!N$33,P28*P39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!O$33, HeatMap!$C38), +IF($C28=\"True\",Q28*Q39*General!O$33,Q28*Q39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!P$33, HeatMap!$C38), +IF($C28=\"True\",R28*R39*General!P$33,R28*R39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!Q$33, HeatMap!$C38), +IF($C28=\"True\",S28*S39*General!Q$33,S28*S39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!R$33, HeatMap!$C38), +IF($C28=\"True\",T28*T39*General!R$33,T28*T39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!S$33, HeatMap!$C38), +IF($C28=\"True\",U28*U39*General!S$33,U28*U39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!T$33, HeatMap!$C38), +IF($C28=\"True\",V28*V39*General!T$33,V28*V39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!U$33, HeatMap!$C38), +IF($C28=\"True\",W28*W39*General!U$33,W28*W39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!V$33, HeatMap!$C38), +IF($C28=\"True\",X28*X39*General!V$33,X28*X39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!W$33, HeatMap!$C38), +IF($C28=\"True\",Y28*Y39*General!W$33,Y28*Y39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!X$33, HeatMap!$C38), +IF($C28=\"True\",Z28*Z39*General!X$33,Z28*Z39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!Y$33, HeatMap!$C38), +IF($C28=\"True\",AA28*AA39*General!Y$33,AA28*AA39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!Z$33, HeatMap!$C38), +IF($C28=\"True\",AB28*AB39*General!Z$33,AB28*AB39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AA$33, HeatMap!$C38), +IF($C28=\"True\",AC28*AC39*General!AA$33,AC28*AC39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AB$33, HeatMap!$C38), +IF($C28=\"True\",AD28*AD39*General!AB$33,AD28*AD39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AC$33, HeatMap!$C38), +IF($C28=\"True\",AE28*AE39*General!AC$33,AE28*AE39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AD$33, HeatMap!$C38), +IF($C28=\"True\",AF28*AF39*General!AD$33,AF28*AF39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AE$33, HeatMap!$C38), +IF($C28=\"True\",AG28*AG39*General!AE$33,AG28*AG39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AF$33, HeatMap!$C38), +IF($C28=\"True\",AH28*AH39*General!AF$33,AH28*AH39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AG$33, HeatMap!$C38), +IF($C28=\"True\",AI28*AI39*General!AG$33,AI28*AI39) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C28=\"True\", HeatMap!$C38*General!AH$33, HeatMap!$C38), +IF($C28=\"True\",AJ28*AJ39*General!AH$33,AJ28*AJ39) )","v":0}]
["H","",null,"","$/Year",{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!D$33, HeatMap!$C39), +IF($C29=\"True\",F29*F40*General!D$33,F29*F40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!E$33, HeatMap!$C39), +IF($C29=\"True\",G29*G40*General!E$33,G29*G40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!F$33, HeatMap!$C39), +IF($C29=\"True\",H29*H40*General!F$33,H29*H40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!G$33, HeatMap!$C39), +IF($C29=\"True\",I29*I40*General!G$33,I29*I40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!H$33, HeatMap!$C39), +IF($C29=\"True\",J29*J40*General!H$33,J29*J40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!I$33, HeatMap!$C39), +IF($C29=\"True\",K29*K40*General!I$33,K29*K40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!J$33, HeatMap!$C39), +IF($C29=\"True\",L29*L40*General!J$33,L29*L40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!K$33, HeatMap!$C39), +IF($C29=\"True\",M29*M40*General!K$33,M29*M40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!L$33, HeatMap!$C39), +IF($C29=\"True\",N29*N40*General!L$33,N29*N40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!M$33, HeatMap!$C39), +IF($C29=\"True\",O29*O40*General!M$33,O29*O40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!N$33, HeatMap!$C39), +IF($C29=\"True\",P29*P40*General!N$33,P29*P40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!O$33, HeatMap!$C39), +IF($C29=\"True\",Q29*Q40*General!O$33,Q29*Q40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!P$33, HeatMap!$C39), +IF($C29=\"True\",R29*R40*General!P$33,R29*R40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!Q$33, HeatMap!$C39), +IF($C29=\"True\",S29*S40*General!Q$33,S29*S40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!R$33, HeatMap!$C39), +IF($C29=\"True\",T29*T40*General!R$33,T29*T40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!S$33, HeatMap!$C39), +IF($C29=\"True\",U29*U40*General!S$33,U29*U40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!T$33, HeatMap!$C39), +IF($C29=\"True\",V29*V40*General!T$33,V29*V40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!U$33, HeatMap!$C39), +IF($C29=\"True\",W29*W40*General!U$33,W29*W40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!V$33, HeatMap!$C39), +IF($C29=\"True\",X29*X40*General!V$33,X29*X40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!W$33, HeatMap!$C39), +IF($C29=\"True\",Y29*Y40*General!W$33,Y29*Y40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!X$33, HeatMap!$C39), +IF($C29=\"True\",Z29*Z40*General!X$33,Z29*Z40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!Y$33, HeatMap!$C39), +IF($C29=\"True\",AA29*AA40*General!Y$33,AA29*AA40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!Z$33, HeatMap!$C39), +IF($C29=\"True\",AB29*AB40*General!Z$33,AB29*AB40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AA$33, HeatMap!$C39), +IF($C29=\"True\",AC29*AC40*General!AA$33,AC29*AC40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AB$33, HeatMap!$C39), +IF($C29=\"True\",AD29*AD40*General!AB$33,AD29*AD40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AC$33, HeatMap!$C39), +IF($C29=\"True\",AE29*AE40*General!AC$33,AE29*AE40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AD$33, HeatMap!$C39), +IF($C29=\"True\",AF29*AF40*General!AD$33,AF29*AF40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AE$33, HeatMap!$C39), +IF($C29=\"True\",AG29*AG40*General!AE$33,AG29*AG40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AF$33, HeatMap!$C39), +IF($C29=\"True\",AH29*AH40*General!AF$33,AH29*AH40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AG$33, HeatMap!$C39), +IF($C29=\"True\",AI29*AI40*General!AG$33,AI29*AI40) )","v":0},{"$f":" IF($E$16=\"True\",+IF($C29=\"True\", HeatMap!$C39*General!AH$33, HeatMap!$C39), +IF($C29=\"True\",AJ29*AJ40*General!AH$33,AJ29*AJ40) )","v":0}]
["H",null,null,"Total Purchased Fuels",null,{"$f":"E206","v":-58940},-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940]
[null,null,null,"Total Non-Fuel Purchases",null,{"$f":"E219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null," Costs (Escalated + Sensitivity + Plant Operating Factor)"]
[null,{"$f":"IF(B53=\"\",\"\",B53)","v":"Fuel"},null,{"$f":"+D20","v":"Diesel, Hospital HTG (savings)"},"$/Year",{"$f":"F53*WhatIf!$B30*'Cost Escalation'!B272","v":-132940},{"$f":"G53*WhatIf!$B30*'Cost Escalation'!C272","v":-137725.84},{"$f":"H53*WhatIf!$B30*'Cost Escalation'!D272","v":-142683.97024},{"$f":"I53*WhatIf!$B30*'Cost Escalation'!E272","v":-147820.59316864001},{"$f":"J53*WhatIf!$B30*'Cost Escalation'!F272","v":-153142.13452271104},{"$f":"K53*WhatIf!$B30*'Cost Escalation'!G272","v":-158655.25136552867},{"$f":"L53*WhatIf!$B30*'Cost Escalation'!H272","v":-164366.8404146877},{"$f":"M53*WhatIf!$B30*'Cost Escalation'!I272","v":-170284.04666961648},{"$f":"N53*WhatIf!$B30*'Cost Escalation'!J272","v":-176414.27234972268},{"$f":"O53*WhatIf!$B30*'Cost Escalation'!K272","v":-182765.18615431269},{"$f":"P53*WhatIf!$B30*'Cost Escalation'!L272","v":-189344.73285586797},{"$f":"Q53*WhatIf!$B30*'Cost Escalation'!M272","v":-196161.14323867924},{"$f":"R53*WhatIf!$B30*'Cost Escalation'!N272","v":-203222.94439527171},{"$f":"S53*WhatIf!$B30*'Cost Escalation'!O272","v":-210538.97039350151},{"$f":"T53*WhatIf!$B30*'Cost Escalation'!P272","v":-218118.37332766756},{"$f":"U53*WhatIf!$B30*'Cost Escalation'!Q272","v":-225970.63476746361},{"$f":"V53*WhatIf!$B30*'Cost Escalation'!R272","v":-234105.57761909231},{"$f":"W53*WhatIf!$B30*'Cost Escalation'!S272","v":-242533.37841337963},{"$f":"X53*WhatIf!$B30*'Cost Escalation'!T272","v":-251264.58003626132},{"$f":"Y53*WhatIf!$B30*'Cost Escalation'!U272","v":-260310.10491756673},{"$f":"Z53*WhatIf!$B30*'Cost Escalation'!V272","v":-269681.26869459916},{"$f":"AA53*WhatIf!$B30*'Cost Escalation'!W272","v":-279389.79436760471},{"$f":"AB53*WhatIf!$B30*'Cost Escalation'!X272","v":-289447.82696483849},{"$f":"AC53*WhatIf!$B30*'Cost Escalation'!Y272","v":-299867.94873557269},{"$f":"AD53*WhatIf!$B30*'Cost Escalation'!Z272","v":-310663.1948900533},{"$f":"AE53*WhatIf!$B30*'Cost Escalation'!AA272","v":-321847.06990609528},{"$f":"AF53*WhatIf!$B30*'Cost Escalation'!AB272","v":-333433.5644227147},{"$f":"AG53*WhatIf!$B30*'Cost Escalation'!AC272","v":-345437.17274193245},{"$f":"AH53*WhatIf!$B30*'Cost Escalation'!AD272","v":-357872.91096064204},{"$f":"AI53*WhatIf!$B30*'Cost Escalation'!AE272","v":-370756.33575522515},{"$f":"AJ53*WhatIf!$B30*'Cost Escalation'!AF272","v":-384103.56384241325}]
[null,"Non-Fuel",null,"Electricity, Medical Offices HTG (savings)","$/Year",{"$f":"IFERROR(F54*WhatIf!$B31*'Cost Escalation'!B273,\"\")","v":0},{"$f":"IFERROR(G54*WhatIf!$B31*'Cost Escalation'!C273,\"\")","v":0},{"$f":"IFERROR(H54*WhatIf!$B31*'Cost Escalation'!D273,\"\")","v":0},{"$f":"IFERROR(I54*WhatIf!$B31*'Cost Escalation'!E273,\"\")","v":0},{"$f":"IFERROR(J54*WhatIf!$B31*'Cost Escalation'!F273,\"\")","v":0},{"$f":"IFERROR(K54*WhatIf!$B31*'Cost Escalation'!G273,\"\")","v":0},{"$f":"IFERROR(L54*WhatIf!$B31*'Cost Escalation'!H273,\"\")","v":0},{"$f":"IFERROR(M54*WhatIf!$B31*'Cost Escalation'!I273,\"\")","v":0},{"$f":"IFERROR(N54*WhatIf!$B31*'Cost Escalation'!J273,\"\")","v":0},{"$f":"IFERROR(O54*WhatIf!$B31*'Cost Escalation'!K273,\"\")","v":0},{"$f":"IFERROR(P54*WhatIf!$B31*'Cost Escalation'!L273,\"\")","v":0},{"$f":"IFERROR(Q54*WhatIf!$B31*'Cost Escalation'!M273,\"\")","v":0},{"$f":"IFERROR(R54*WhatIf!$B31*'Cost Escalation'!N273,\"\")","v":0},{"$f":"IFERROR(S54*WhatIf!$B31*'Cost Escalation'!O273,\"\")","v":0},{"$f":"IFERROR(T54*WhatIf!$B31*'Cost Escalation'!P273,\"\")","v":0},{"$f":"IFERROR(U54*WhatIf!$B31*'Cost Escalation'!Q273,\"\")","v":0},{"$f":"IFERROR(V54*WhatIf!$B31*'Cost Escalation'!R273,\"\")","v":0},{"$f":"IFERROR(W54*WhatIf!$B31*'Cost Escalation'!S273,\"\")","v":0},{"$f":"IFERROR(X54*WhatIf!$B31*'Cost Escalation'!T273,\"\")","v":0},{"$f":"IFERROR(Y54*WhatIf!$B31*'Cost Escalation'!U273,\"\")","v":0},{"$f":"IFERROR(Z54*WhatIf!$B31*'Cost Escalation'!V273,\"\")","v":0},{"$f":"IFERROR(AA54*WhatIf!$B31*'Cost Escalation'!W273,\"\")","v":0},{"$f":"IFERROR(AB54*WhatIf!$B31*'Cost Escalation'!X273,\"\")","v":0},{"$f":"IFERROR(AC54*WhatIf!$B31*'Cost Escalation'!Y273,\"\")","v":0},{"$f":"IFERROR(AD54*WhatIf!$B31*'Cost Escalation'!Z273,\"\")","v":0},{"$f":"IFERROR(AE54*WhatIf!$B31*'Cost Escalation'!AA273,\"\")","v":0},{"$f":"IFERROR(AF54*WhatIf!$B31*'Cost Escalation'!AB273,\"\")","v":0},{"$f":"IFERROR(AG54*WhatIf!$B31*'Cost Escalation'!AC273,\"\")","v":0},{"$f":"IFERROR(AH54*WhatIf!$B31*'Cost Escalation'!AD273,\"\")","v":0},{"$f":"IFERROR(AI54*WhatIf!$B31*'Cost Escalation'!AE273,\"\")","v":0},{"$f":"IFERROR(AJ54*WhatIf!$B31*'Cost Escalation'!AF273,\"\")","v":0}]
[null,"Non-Fuel",null,"Heat Recovered from Industrial Facility","$/Year",{"$f":"F55*WhatIf!$B32*'Cost Escalation'!B274","v":0},{"$f":"G55*WhatIf!$B32*'Cost Escalation'!C274","v":0},{"$f":"H55*WhatIf!$B32*'Cost Escalation'!D274","v":0},{"$f":"I55*WhatIf!$B32*'Cost Escalation'!E274","v":0},{"$f":"J55*WhatIf!$B32*'Cost Escalation'!F274","v":0},{"$f":"K55*WhatIf!$B32*'Cost Escalation'!G274","v":0},{"$f":"L55*WhatIf!$B32*'Cost Escalation'!H274","v":0},{"$f":"M55*WhatIf!$B32*'Cost Escalation'!I274","v":0},{"$f":"N55*WhatIf!$B32*'Cost Escalation'!J274","v":0},{"$f":"O55*WhatIf!$B32*'Cost Escalation'!K274","v":0},{"$f":"P55*WhatIf!$B32*'Cost Escalation'!L274","v":0},{"$f":"Q55*WhatIf!$B32*'Cost Escalation'!M274","v":0},{"$f":"R55*WhatIf!$B32*'Cost Escalation'!N274","v":0},{"$f":"S55*WhatIf!$B32*'Cost Escalation'!O274","v":0},{"$f":"T55*WhatIf!$B32*'Cost Escalation'!P274","v":0},{"$f":"U55*WhatIf!$B32*'Cost Escalation'!Q274","v":0},{"$f":"V55*WhatIf!$B32*'Cost Escalation'!R274","v":0},{"$f":"W55*WhatIf!$B32*'Cost Escalation'!S274","v":0},{"$f":"X55*WhatIf!$B32*'Cost Escalation'!T274","v":0},{"$f":"Y55*WhatIf!$B32*'Cost Escalation'!U274","v":0},{"$f":"Z55*WhatIf!$B32*'Cost Escalation'!V274","v":0},{"$f":"AA55*WhatIf!$B32*'Cost Escalation'!W274","v":0},{"$f":"AB55*WhatIf!$B32*'Cost Escalation'!X274","v":0},{"$f":"AC55*WhatIf!$B32*'Cost Escalation'!Y274","v":0},{"$f":"AD55*WhatIf!$B32*'Cost Escalation'!Z274","v":0},{"$f":"AE55*WhatIf!$B32*'Cost Escalation'!AA274","v":0},{"$f":"AF55*WhatIf!$B32*'Cost Escalation'!AB274","v":0},{"$f":"AG55*WhatIf!$B32*'Cost Escalation'!AC274","v":0},{"$f":"AH55*WhatIf!$B32*'Cost Escalation'!AD274","v":0},{"$f":"AI55*WhatIf!$B32*'Cost Escalation'!AE274","v":0},{"$f":"AJ55*WhatIf!$B32*'Cost Escalation'!AF274","v":0}]
[null,"Fuel",null,"Biomass Fuel","$/Year",{"$f":"F56*WhatIf!$B33*'Cost Escalation'!B275","v":74000},{"$f":"G56*WhatIf!$B33*'Cost Escalation'!C275","v":76960},{"$f":"H56*WhatIf!$B33*'Cost Escalation'!D275","v":80038.400000000009},{"$f":"I56*WhatIf!$B33*'Cost Escalation'!E275","v":83239.936000000002},{"$f":"J56*WhatIf!$B33*'Cost Escalation'!F275","v":86569.533440000014},{"$f":"K56*WhatIf!$B33*'Cost Escalation'!G275","v":90032.314777600026},{"$f":"L56*WhatIf!$B33*'Cost Escalation'!H275","v":93633.607368704033},{"$f":"M56*WhatIf!$B33*'Cost Escalation'!I275","v":97378.951663452201},{"$f":"N56*WhatIf!$B33*'Cost Escalation'!J275","v":101274.10972999029},{"$f":"O56*WhatIf!$B33*'Cost Escalation'!K275","v":105325.0741191899},{"$f":"P56*WhatIf!$B33*'Cost Escalation'!L275","v":109538.0770839575},{"$f":"Q56*WhatIf!$B33*'Cost Escalation'!M275","v":113919.6001673158},{"$f":"R56*WhatIf!$B33*'Cost Escalation'!N275","v":118476.38417400845},{"$f":"S56*WhatIf!$B33*'Cost Escalation'!O275","v":123215.43954096879},{"$f":"T56*WhatIf!$B33*'Cost Escalation'!P275","v":128144.05712260754},{"$f":"U56*WhatIf!$B33*'Cost Escalation'!Q275","v":133269.81940751185},{"$f":"V56*WhatIf!$B33*'Cost Escalation'!R275","v":138600.61218381231},{"$f":"W56*WhatIf!$B33*'Cost Escalation'!S275","v":144144.63667116483},{"$f":"X56*WhatIf!$B33*'Cost Escalation'!T275","v":149910.4221380114},{"$f":"Y56*WhatIf!$B33*'Cost Escalation'!U275","v":155906.83902353185},{"$f":"Z56*WhatIf!$B33*'Cost Escalation'!V275","v":162143.11258447313},{"$f":"AA56*WhatIf!$B33*'Cost Escalation'!W275","v":168628.83708785207},{"$f":"AB56*WhatIf!$B33*'Cost Escalation'!X275","v":175373.99057136616},{"$f":"AC56*WhatIf!$B33*'Cost Escalation'!Y275","v":182388.95019422082},{"$f":"AD56*WhatIf!$B33*'Cost Escalation'!Z275","v":189684.50820198967},{"$f":"AE56*WhatIf!$B33*'Cost Escalation'!AA275","v":197271.88853006926},{"$f":"AF56*WhatIf!$B33*'Cost Escalation'!AB275","v":205162.76407127205},{"$f":"AG56*WhatIf!$B33*'Cost Escalation'!AC275","v":213369.27463412294},{"$f":"AH56*WhatIf!$B33*'Cost Escalation'!AD275","v":221904.04561948788},{"$f":"AI56*WhatIf!$B33*'Cost Escalation'!AE275","v":230780.20744426741},{"$f":"AJ56*WhatIf!$B33*'Cost Escalation'!AF275","v":240011.41574203811}]
[null,"",null,0,"$/Year",{"$f":"F57*WhatIf!$B34*'Cost Escalation'!B276","v":0},{"$f":"G57*WhatIf!$B34*'Cost Escalation'!C276","v":0},{"$f":"H57*WhatIf!$B34*'Cost Escalation'!D276","v":0},{"$f":"I57*WhatIf!$B34*'Cost Escalation'!E276","v":0},{"$f":"J57*WhatIf!$B34*'Cost Escalation'!F276","v":0},{"$f":"K57*WhatIf!$B34*'Cost Escalation'!G276","v":0},{"$f":"L57*WhatIf!$B34*'Cost Escalation'!H276","v":0},{"$f":"M57*WhatIf!$B34*'Cost Escalation'!I276","v":0},{"$f":"N57*WhatIf!$B34*'Cost Escalation'!J276","v":0},{"$f":"O57*WhatIf!$B34*'Cost Escalation'!K276","v":0},{"$f":"P57*WhatIf!$B34*'Cost Escalation'!L276","v":0},{"$f":"Q57*WhatIf!$B34*'Cost Escalation'!M276","v":0},{"$f":"R57*WhatIf!$B34*'Cost Escalation'!N276","v":0},{"$f":"S57*WhatIf!$B34*'Cost Escalation'!O276","v":0},{"$f":"T57*WhatIf!$B34*'Cost Escalation'!P276","v":0},{"$f":"U57*WhatIf!$B34*'Cost Escalation'!Q276","v":0},{"$f":"V57*WhatIf!$B34*'Cost Escalation'!R276","v":0},{"$f":"W57*WhatIf!$B34*'Cost Escalation'!S276","v":0},{"$f":"X57*WhatIf!$B34*'Cost Escalation'!T276","v":0},{"$f":"Y57*WhatIf!$B34*'Cost Escalation'!U276","v":0},{"$f":"Z57*WhatIf!$B34*'Cost Escalation'!V276","v":0},{"$f":"AA57*WhatIf!$B34*'Cost Escalation'!W276","v":0},{"$f":"AB57*WhatIf!$B34*'Cost Escalation'!X276","v":0},{"$f":"AC57*WhatIf!$B34*'Cost Escalation'!Y276","v":0},{"$f":"AD57*WhatIf!$B34*'Cost Escalation'!Z276","v":0},{"$f":"AE57*WhatIf!$B34*'Cost Escalation'!AA276","v":0},{"$f":"AF57*WhatIf!$B34*'Cost Escalation'!AB276","v":0},{"$f":"AG57*WhatIf!$B34*'Cost Escalation'!AC276","v":0},{"$f":"AH57*WhatIf!$B34*'Cost Escalation'!AD276","v":0},{"$f":"AI57*WhatIf!$B34*'Cost Escalation'!AE276","v":0},{"$f":"AJ57*WhatIf!$B34*'Cost Escalation'!AF276","v":0}]
[null,"",null,0,"$/Year",{"$f":"F58*WhatIf!$B35*'Cost Escalation'!B277","v":0},{"$f":"G58*WhatIf!$B35*'Cost Escalation'!C277","v":0},{"$f":"H58*WhatIf!$B35*'Cost Escalation'!D277","v":0},{"$f":"I58*WhatIf!$B35*'Cost Escalation'!E277","v":0},{"$f":"J58*WhatIf!$B35*'Cost Escalation'!F277","v":0},{"$f":"K58*WhatIf!$B35*'Cost Escalation'!G277","v":0},{"$f":"L58*WhatIf!$B35*'Cost Escalation'!H277","v":0},{"$f":"M58*WhatIf!$B35*'Cost Escalation'!I277","v":0},{"$f":"N58*WhatIf!$B35*'Cost Escalation'!J277","v":0},{"$f":"O58*WhatIf!$B35*'Cost Escalation'!K277","v":0},{"$f":"P58*WhatIf!$B35*'Cost Escalation'!L277","v":0},{"$f":"Q58*WhatIf!$B35*'Cost Escalation'!M277","v":0},{"$f":"R58*WhatIf!$B35*'Cost Escalation'!N277","v":0},{"$f":"S58*WhatIf!$B35*'Cost Escalation'!O277","v":0},{"$f":"T58*WhatIf!$B35*'Cost Escalation'!P277","v":0},{"$f":"U58*WhatIf!$B35*'Cost Escalation'!Q277","v":0},{"$f":"V58*WhatIf!$B35*'Cost Escalation'!R277","v":0},{"$f":"W58*WhatIf!$B35*'Cost Escalation'!S277","v":0},{"$f":"X58*WhatIf!$B35*'Cost Escalation'!T277","v":0},{"$f":"Y58*WhatIf!$B35*'Cost Escalation'!U277","v":0},{"$f":"Z58*WhatIf!$B35*'Cost Escalation'!V277","v":0},{"$f":"AA58*WhatIf!$B35*'Cost Escalation'!W277","v":0},{"$f":"AB58*WhatIf!$B35*'Cost Escalation'!X277","v":0},{"$f":"AC58*WhatIf!$B35*'Cost Escalation'!Y277","v":0},{"$f":"AD58*WhatIf!$B35*'Cost Escalation'!Z277","v":0},{"$f":"AE58*WhatIf!$B35*'Cost Escalation'!AA277","v":0},{"$f":"AF58*WhatIf!$B35*'Cost Escalation'!AB277","v":0},{"$f":"AG58*WhatIf!$B35*'Cost Escalation'!AC277","v":0},{"$f":"AH58*WhatIf!$B35*'Cost Escalation'!AD277","v":0},{"$f":"AI58*WhatIf!$B35*'Cost Escalation'!AE277","v":0},{"$f":"AJ58*WhatIf!$B35*'Cost Escalation'!AF277","v":0}]
[null,"",null,0,"$/Year",{"$f":"F59*WhatIf!$B36*'Cost Escalation'!B278","v":0},{"$f":"G59*WhatIf!$B36*'Cost Escalation'!C278","v":0},{"$f":"H59*WhatIf!$B36*'Cost Escalation'!D278","v":0},{"$f":"I59*WhatIf!$B36*'Cost Escalation'!E278","v":0},{"$f":"J59*WhatIf!$B36*'Cost Escalation'!F278","v":0},{"$f":"K59*WhatIf!$B36*'Cost Escalation'!G278","v":0},{"$f":"L59*WhatIf!$B36*'Cost Escalation'!H278","v":0},{"$f":"M59*WhatIf!$B36*'Cost Escalation'!I278","v":0},{"$f":"N59*WhatIf!$B36*'Cost Escalation'!J278","v":0},{"$f":"O59*WhatIf!$B36*'Cost Escalation'!K278","v":0},{"$f":"P59*WhatIf!$B36*'Cost Escalation'!L278","v":0},{"$f":"Q59*WhatIf!$B36*'Cost Escalation'!M278","v":0},{"$f":"R59*WhatIf!$B36*'Cost Escalation'!N278","v":0},{"$f":"S59*WhatIf!$B36*'Cost Escalation'!O278","v":0},{"$f":"T59*WhatIf!$B36*'Cost Escalation'!P278","v":0},{"$f":"U59*WhatIf!$B36*'Cost Escalation'!Q278","v":0},{"$f":"V59*WhatIf!$B36*'Cost Escalation'!R278","v":0},{"$f":"W59*WhatIf!$B36*'Cost Escalation'!S278","v":0},{"$f":"X59*WhatIf!$B36*'Cost Escalation'!T278","v":0},{"$f":"Y59*WhatIf!$B36*'Cost Escalation'!U278","v":0},{"$f":"Z59*WhatIf!$B36*'Cost Escalation'!V278","v":0},{"$f":"AA59*WhatIf!$B36*'Cost Escalation'!W278","v":0},{"$f":"AB59*WhatIf!$B36*'Cost Escalation'!X278","v":0},{"$f":"AC59*WhatIf!$B36*'Cost Escalation'!Y278","v":0},{"$f":"AD59*WhatIf!$B36*'Cost Escalation'!Z278","v":0},{"$f":"AE59*WhatIf!$B36*'Cost Escalation'!AA278","v":0},{"$f":"AF59*WhatIf!$B36*'Cost Escalation'!AB278","v":0},{"$f":"AG59*WhatIf!$B36*'Cost Escalation'!AC278","v":0},{"$f":"AH59*WhatIf!$B36*'Cost Escalation'!AD278","v":0},{"$f":"AI59*WhatIf!$B36*'Cost Escalation'!AE278","v":0},{"$f":"AJ59*WhatIf!$B36*'Cost Escalation'!AF278","v":0}]
[null,"",null,0,"$/Year",{"$f":"F60*WhatIf!$B37*'Cost Escalation'!B279","v":0},{"$f":"G60*WhatIf!$B37*'Cost Escalation'!C279","v":0},{"$f":"H60*WhatIf!$B37*'Cost Escalation'!D279","v":0},{"$f":"I60*WhatIf!$B37*'Cost Escalation'!E279","v":0},{"$f":"J60*WhatIf!$B37*'Cost Escalation'!F279","v":0},{"$f":"K60*WhatIf!$B37*'Cost Escalation'!G279","v":0},{"$f":"L60*WhatIf!$B37*'Cost Escalation'!H279","v":0},{"$f":"M60*WhatIf!$B37*'Cost Escalation'!I279","v":0},{"$f":"N60*WhatIf!$B37*'Cost Escalation'!J279","v":0},{"$f":"O60*WhatIf!$B37*'Cost Escalation'!K279","v":0},{"$f":"P60*WhatIf!$B37*'Cost Escalation'!L279","v":0},{"$f":"Q60*WhatIf!$B37*'Cost Escalation'!M279","v":0},{"$f":"R60*WhatIf!$B37*'Cost Escalation'!N279","v":0},{"$f":"S60*WhatIf!$B37*'Cost Escalation'!O279","v":0},{"$f":"T60*WhatIf!$B37*'Cost Escalation'!P279","v":0},{"$f":"U60*WhatIf!$B37*'Cost Escalation'!Q279","v":0},{"$f":"V60*WhatIf!$B37*'Cost Escalation'!R279","v":0},{"$f":"W60*WhatIf!$B37*'Cost Escalation'!S279","v":0},{"$f":"X60*WhatIf!$B37*'Cost Escalation'!T279","v":0},{"$f":"Y60*WhatIf!$B37*'Cost Escalation'!U279","v":0},{"$f":"Z60*WhatIf!$B37*'Cost Escalation'!V279","v":0},{"$f":"AA60*WhatIf!$B37*'Cost Escalation'!W279","v":0},{"$f":"AB60*WhatIf!$B37*'Cost Escalation'!X279","v":0},{"$f":"AC60*WhatIf!$B37*'Cost Escalation'!Y279","v":0},{"$f":"AD60*WhatIf!$B37*'Cost Escalation'!Z279","v":0},{"$f":"AE60*WhatIf!$B37*'Cost Escalation'!AA279","v":0},{"$f":"AF60*WhatIf!$B37*'Cost Escalation'!AB279","v":0},{"$f":"AG60*WhatIf!$B37*'Cost Escalation'!AC279","v":0},{"$f":"AH60*WhatIf!$B37*'Cost Escalation'!AD279","v":0},{"$f":"AI60*WhatIf!$B37*'Cost Escalation'!AE279","v":0},{"$f":"AJ60*WhatIf!$B37*'Cost Escalation'!AF279","v":0}]
[null,"",null,0,"$/Year",{"$f":"F61*WhatIf!$B38*'Cost Escalation'!B280","v":0},{"$f":"G61*WhatIf!$B38*'Cost Escalation'!C280","v":0},{"$f":"H61*WhatIf!$B38*'Cost Escalation'!D280","v":0},{"$f":"I61*WhatIf!$B38*'Cost Escalation'!E280","v":0},{"$f":"J61*WhatIf!$B38*'Cost Escalation'!F280","v":0},{"$f":"K61*WhatIf!$B38*'Cost Escalation'!G280","v":0},{"$f":"L61*WhatIf!$B38*'Cost Escalation'!H280","v":0},{"$f":"M61*WhatIf!$B38*'Cost Escalation'!I280","v":0},{"$f":"N61*WhatIf!$B38*'Cost Escalation'!J280","v":0},{"$f":"O61*WhatIf!$B38*'Cost Escalation'!K280","v":0},{"$f":"P61*WhatIf!$B38*'Cost Escalation'!L280","v":0},{"$f":"Q61*WhatIf!$B38*'Cost Escalation'!M280","v":0},{"$f":"R61*WhatIf!$B38*'Cost Escalation'!N280","v":0},{"$f":"S61*WhatIf!$B38*'Cost Escalation'!O280","v":0},{"$f":"T61*WhatIf!$B38*'Cost Escalation'!P280","v":0},{"$f":"U61*WhatIf!$B38*'Cost Escalation'!Q280","v":0},{"$f":"V61*WhatIf!$B38*'Cost Escalation'!R280","v":0},{"$f":"W61*WhatIf!$B38*'Cost Escalation'!S280","v":0},{"$f":"X61*WhatIf!$B38*'Cost Escalation'!T280","v":0},{"$f":"Y61*WhatIf!$B38*'Cost Escalation'!U280","v":0},{"$f":"Z61*WhatIf!$B38*'Cost Escalation'!V280","v":0},{"$f":"AA61*WhatIf!$B38*'Cost Escalation'!W280","v":0},{"$f":"AB61*WhatIf!$B38*'Cost Escalation'!X280","v":0},{"$f":"AC61*WhatIf!$B38*'Cost Escalation'!Y280","v":0},{"$f":"AD61*WhatIf!$B38*'Cost Escalation'!Z280","v":0},{"$f":"AE61*WhatIf!$B38*'Cost Escalation'!AA280","v":0},{"$f":"AF61*WhatIf!$B38*'Cost Escalation'!AB280","v":0},{"$f":"AG61*WhatIf!$B38*'Cost Escalation'!AC280","v":0},{"$f":"AH61*WhatIf!$B38*'Cost Escalation'!AD280","v":0},{"$f":"AI61*WhatIf!$B38*'Cost Escalation'!AE280","v":0},{"$f":"AJ61*WhatIf!$B38*'Cost Escalation'!AF280","v":0}]
[null,"",null,0,"$/Year",{"$f":"F62*WhatIf!$B39*'Cost Escalation'!B281","v":0},{"$f":"G62*WhatIf!$B39*'Cost Escalation'!C281","v":0},{"$f":"H62*WhatIf!$B39*'Cost Escalation'!D281","v":0},{"$f":"I62*WhatIf!$B39*'Cost Escalation'!E281","v":0},{"$f":"J62*WhatIf!$B39*'Cost Escalation'!F281","v":0},{"$f":"K62*WhatIf!$B39*'Cost Escalation'!G281","v":0},{"$f":"L62*WhatIf!$B39*'Cost Escalation'!H281","v":0},{"$f":"M62*WhatIf!$B39*'Cost Escalation'!I281","v":0},{"$f":"N62*WhatIf!$B39*'Cost Escalation'!J281","v":0},{"$f":"O62*WhatIf!$B39*'Cost Escalation'!K281","v":0},{"$f":"P62*WhatIf!$B39*'Cost Escalation'!L281","v":0},{"$f":"Q62*WhatIf!$B39*'Cost Escalation'!M281","v":0},{"$f":"R62*WhatIf!$B39*'Cost Escalation'!N281","v":0},{"$f":"S62*WhatIf!$B39*'Cost Escalation'!O281","v":0},{"$f":"T62*WhatIf!$B39*'Cost Escalation'!P281","v":0},{"$f":"U62*WhatIf!$B39*'Cost Escalation'!Q281","v":0},{"$f":"V62*WhatIf!$B39*'Cost Escalation'!R281","v":0},{"$f":"W62*WhatIf!$B39*'Cost Escalation'!S281","v":0},{"$f":"X62*WhatIf!$B39*'Cost Escalation'!T281","v":0},{"$f":"Y62*WhatIf!$B39*'Cost Escalation'!U281","v":0},{"$f":"Z62*WhatIf!$B39*'Cost Escalation'!V281","v":0},{"$f":"AA62*WhatIf!$B39*'Cost Escalation'!W281","v":0},{"$f":"AB62*WhatIf!$B39*'Cost Escalation'!X281","v":0},{"$f":"AC62*WhatIf!$B39*'Cost Escalation'!Y281","v":0},{"$f":"AD62*WhatIf!$B39*'Cost Escalation'!Z281","v":0},{"$f":"AE62*WhatIf!$B39*'Cost Escalation'!AA281","v":0},{"$f":"AF62*WhatIf!$B39*'Cost Escalation'!AB281","v":0},{"$f":"AG62*WhatIf!$B39*'Cost Escalation'!AC281","v":0},{"$f":"AH62*WhatIf!$B39*'Cost Escalation'!AD281","v":0},{"$f":"AI62*WhatIf!$B39*'Cost Escalation'!AE281","v":0},{"$f":"AJ62*WhatIf!$B39*'Cost Escalation'!AF281","v":0}]
[null,null,null,"Total Purchased Fuels",null,{"$f":"E233","v":-58940},-60765.84,-62645.570239999986,-64580.657168640013,-66572.601082711029,-68622.936587928649,-70733.233045983667,-72905.09500616428,-75140.162619732393,-77440.112035122787,-79806.655771910475,-82241.543071363441,-84746.560221263266,-87323.530852532727,-89974.316205060022,-92700.815359951754,-95504.965435279999,-98388.741742214799,-101354.15789824992,-104403.26589403488,-107538.15611012603,-110760.95727975265,-114073.83639347233,-117478.99854135187,-120978.68668806364,-124575.18137602601,-128270.80035144265,-132067.89810780951,-135968.86534115416,-139976.12831095775,-144092.14810037514]
[null,null,null,"Total Non-Fuel Purchases",null,{"$f":"E246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"WORKSPACE"]
[null,null,null,null,{"$f":"'Sales & Savings'!F94","v":0},{"$f":"'Sales & Savings'!G94","v":0},{"$f":"'Sales & Savings'!H94","v":0},{"$f":"'Sales & Savings'!I94","v":0},{"$f":"'Sales & Savings'!J94","v":0},{"$f":"'Sales & Savings'!K94","v":0},{"$f":"'Sales & Savings'!L94","v":0},{"$f":"'Sales & Savings'!M94","v":0},{"$f":"'Sales & Savings'!N94","v":0},{"$f":"'Sales & Savings'!O94","v":0},{"$f":"'Sales & Savings'!P94","v":0},{"$f":"'Sales & Savings'!Q94","v":0},{"$f":"'Sales & Savings'!R94","v":0},{"$f":"'Sales & Savings'!S94","v":0},{"$f":"'Sales & Savings'!T94","v":0},{"$f":"'Sales & Savings'!U94","v":0},{"$f":"'Sales & Savings'!V94","v":0},{"$f":"'Sales & Savings'!W94","v":0},{"$f":"'Sales & Savings'!X94","v":0},{"$f":"'Sales & Savings'!Y94","v":0},{"$f":"'Sales & Savings'!Z94","v":0},{"$f":"'Sales & Savings'!AA94","v":0},{"$f":"'Sales & Savings'!AB94","v":0},{"$f":"'Sales & Savings'!AC94","v":0},{"$f":"'Sales & Savings'!AD94","v":0},{"$f":"'Sales & Savings'!AE94","v":0},{"$f":"'Sales & Savings'!AF94","v":0},{"$f":"'Sales & Savings'!AG94","v":0},{"$f":"'Sales & Savings'!AH94","v":0},{"$f":"'Sales & Savings'!AI94","v":0},{"$f":"'Sales & Savings'!AJ94","v":0},{"$f":"'Sales & Savings'!AK94","v":0},{"$f":"'Sales & Savings'!AL94","v":0}]
[null,null,null,null,{"$f":"'Sales & Savings'!F95","v":0},{"$f":"'Sales & Savings'!G95","v":0},{"$f":"'Sales & Savings'!H95","v":0},{"$f":"'Sales & Savings'!I95","v":0},{"$f":"'Sales & Savings'!J95","v":0},{"$f":"'Sales & Savings'!K95","v":0},{"$f":"'Sales & Savings'!L95","v":0},{"$f":"'Sales & Savings'!M95","v":0},{"$f":"'Sales & Savings'!N95","v":0},{"$f":"'Sales & Savings'!O95","v":0},{"$f":"'Sales & Savings'!P95","v":0},{"$f":"'Sales & Savings'!Q95","v":0},{"$f":"'Sales & Savings'!R95","v":0},{"$f":"'Sales & Savings'!S95","v":0},{"$f":"'Sales & Savings'!T95","v":0},{"$f":"'Sales & Savings'!U95","v":0},{"$f":"'Sales & Savings'!V95","v":0},{"$f":"'Sales & Savings'!W95","v":0},{"$f":"'Sales & Savings'!X95","v":0},{"$f":"'Sales & Savings'!Y95","v":0},{"$f":"'Sales & Savings'!Z95","v":0},{"$f":"'Sales & Savings'!AA95","v":0},{"$f":"'Sales & Savings'!AB95","v":0},{"$f":"'Sales & Savings'!AC95","v":0},{"$f":"'Sales & Savings'!AD95","v":0},{"$f":"'Sales & Savings'!AE95","v":0},{"$f":"'Sales & Savings'!AF95","v":0},{"$f":"'Sales & Savings'!AG95","v":0},{"$f":"'Sales & Savings'!AH95","v":0},{"$f":"'Sales & Savings'!AI95","v":0},{"$f":"'Sales & Savings'!AJ95","v":0},{"$f":"'Sales & Savings'!AK95","v":0},{"$f":"'Sales & Savings'!AL95","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Calculation Area"]
[null,null,null,"Toggle_Comments_Purch","Hidden"]
[null,null,null,"Toggle_UserArea_Purch","Showing"]
[null,null,null,"Toggle_ScenarioSection","Showing"]
[null,null,null,"Copied","No"]
[]
[null,null,null,"DropDown_FuelNonFuel"]
[]
[null,null,null,"Fuel"]
[null,null,null,"Non-Fuel"]
[]
[]
[null,null,null,"Purchased Fuel Cost (Non-escalated + Plant operating factor)"]
[null,null,null,{"$f":"IF($B53=\"Fuel\",D20,\"\")","v":"Diesel, Hospital HTG (savings)"},{"$f":"IF($B66<>\"Non-Fuel\",F53,0)","v":-132940},{"$f":"IF($B66<>\"Non-Fuel\",G53,0)","v":-132940},-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,-132940,0]
[null,null,null,"",{"$f":"IF($B67<>\"Non-Fuel\",F54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B68<>\"Non-Fuel\",F55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass Fuel",{"$f":"IF($B69<>\"Non-Fuel\",F56,0)","v":74000},74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,0]
[null,null,null,"",{"$f":"IF($B70<>\"Non-Fuel\",F57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B71<>\"Non-Fuel\",F58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B72<>\"Non-Fuel\",F59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B73<>\"Non-Fuel\",F60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B74<>\"Non-Fuel\",F61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B75<>\"Non-Fuel\",F62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTALS",{"$f":"SUM(E196:E205)","v":-58940},{"$f":"SUM(F196:F205)","v":-58940},-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,0]
[]
[null,null,null,"Purchased Non-Fuel Cost (Non-escalated + Plant operating factor)"]
[null,null,null,{"$f":"IF($B66=\"Non-Fuel\",D20,\"\")","v":""},{"$f":"IF($B66=\"Non-Fuel\",F53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity, Medical Offices HTG (savings)",{"$f":"IF($B67=\"Non-Fuel\",F54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Heat Recovered from Industrial Facility",{"$f":"IF($B68=\"Non-Fuel\",F55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B69=\"Non-Fuel\",F56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B70=\"Non-Fuel\",F57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B71=\"Non-Fuel\",F58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B72=\"Non-Fuel\",F59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B73=\"Non-Fuel\",F60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B74=\"Non-Fuel\",F61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B75=\"Non-Fuel\",F62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D206","v":"TOTALS"},{"$f":"SUM(E209:E218)","v":0},{"$f":"SUM(F209:F218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Purchased Fuel Cost (Escalated + Sensitivity + Plant Operating Factor)"]
[null,null,null,{"$f":"D196","v":"Diesel, Hospital HTG (savings)"},{"$f":"IF($B66<>\"Non-Fuel\",F66,0)","v":-132940},{"$f":"IF($B66<>\"Non-Fuel\",G66,0)","v":-137725.84},-142683.97024,-147820.59316864001,-153142.13452271104,-158655.25136552867,-164366.8404146877,-170284.04666961648,-176414.27234972268,-182765.18615431269,-189344.73285586797,-196161.14323867924,-203222.94439527171,-210538.97039350151,-218118.37332766756,-225970.63476746361,-234105.57761909231,-242533.37841337963,-251264.58003626132,-260310.10491756673,-269681.26869459916,-279389.79436760471,-289447.82696483849,-299867.94873557269,-310663.1948900533,-321847.06990609528,-333433.5644227147,-345437.17274193245,-357872.91096064204,-370756.33575522515,-384103.56384241325,0]
[null,null,null,{"$f":"D197","v":""},{"$f":"IF($B67<>\"Non-Fuel\",F67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B68<>\"Non-Fuel\",F68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Biomass Fuel",{"$f":"IF($B69<>\"Non-Fuel\",F69,0)","v":74000},76960,80038.400000000009,83239.936000000002,86569.533440000014,90032.314777600026,93633.607368704033,97378.951663452201,101274.10972999029,105325.0741191899,109538.0770839575,113919.6001673158,118476.38417400845,123215.43954096879,128144.05712260754,133269.81940751185,138600.61218381231,144144.63667116483,149910.4221380114,155906.83902353185,162143.11258447313,168628.83708785207,175373.99057136616,182388.95019422082,189684.50820198967,197271.88853006926,205162.76407127205,213369.27463412294,221904.04561948788,230780.20744426741,240011.41574203811,0]
[null,null,null,"",{"$f":"IF($B70<>\"Non-Fuel\",F70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B71<>\"Non-Fuel\",F71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B72<>\"Non-Fuel\",F72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B73<>\"Non-Fuel\",F73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B74<>\"Non-Fuel\",F74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B75<>\"Non-Fuel\",F75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E223:E232)","v":-58940},{"$f":"SUM(F223:F232)","v":-60765.84},-62645.570239999986,-64580.657168640013,-66572.601082711029,-68622.936587928649,-70733.233045983667,-72905.09500616428,-75140.162619732393,-77440.112035122787,-79806.655771910475,-82241.543071363441,-84746.560221263266,-87323.530852532727,-89974.316205060022,-92700.815359951754,-95504.965435279999,-98388.741742214799,-101354.15789824992,-104403.26589403488,-107538.15611012603,-110760.95727975265,-114073.83639347233,-117478.99854135187,-120978.68668806364,-124575.18137602601,-128270.80035144265,-132067.89810780951,-135968.86534115416,-139976.12831095775,-144092.14810037514,0]
[]
[]
[null,null,null,{"$f":"D209","v":""},{"$f":"IF($B66=\"Non-Fuel\",F66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D210","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"IF($B67=\"Non-Fuel\",F67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Heat Recovered from Industrial Facility",{"$f":"IF($B68=\"Non-Fuel\",F68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B69=\"Non-Fuel\",F69,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B70=\"Non-Fuel\",F70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B71=\"Non-Fuel\",F71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B72=\"Non-Fuel\",F72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B73=\"Non-Fuel\",F73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B74=\"Non-Fuel\",F74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",{"$f":"IF($B75=\"Non-Fuel\",F75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTALS",{"$f":"SUM(E236:E245)","v":0},{"$f":"SUM(F236:F245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O&M","index":14,"n_rows":201,"n_cols":35,"rows_kept":201,"cut":false,"hidden":false,"merged":[[27,2,28,2],[80,2,81,2]]}
[null,"RELCOST Financial Analysis of Energy Projects","RELCOST: O&M Costs & Expenses",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET",null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C89)=FALSE,Scenarios!C89,\"\")","v":"Scheduled Annual Maintenace (Hours per Year)"},{"$f":"IF(ISBLANK(Scenarios!D89)=FALSE,Scenarios!D89,\"\")","v":" Routine Maintenance (Hours per Year) "},{"$f":"IF(ISBLANK(Scenarios!E89)=FALSE,Scenarios!E89,\"\")","v":"Annualized Major Expenses"},{"$f":"IF(ISBLANK(Scenarios!F89)=FALSE,Scenarios!F89,\"\")","v":"Fully loaded labor cost"},{"$f":"IF(ISBLANK(Scenarios!G89)=FALSE,Scenarios!G89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H89)=FALSE,Scenarios!H89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I89)=FALSE,Scenarios!I89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J89)=FALSE,Scenarios!J89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K89)=FALSE,Scenarios!K89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L89)=FALSE,Scenarios!L89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M89)=FALSE,Scenarios!M89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N89)=FALSE,Scenarios!N89,\"\")","v":""}]
[null,null,null,"Scenario",3,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"Scenarios!C90","v":"                                -  "},{"$f":"Scenarios!D90","v":"                               -  "},{"$f":"Scenarios!E90","v":0},{"$f":"Scenarios!F90","v":0},{"$f":"Scenarios!G90","v":0},{"$f":"Scenarios!H90","v":0},{"$f":"Scenarios!I90","v":0},{"$f":"Scenarios!J90","v":0},{"$f":"Scenarios!K90","v":0},{"$f":"Scenarios!L90","v":0},{"$f":"Scenarios!M90","v":0},{"$f":"Scenarios!N90","v":0}]
[null,null,null,null,null,"ALTERNATIVE",{"$f":"Scenarios!C101","v":10},{"$f":"Scenarios!D101","v":34},{"$f":"Scenarios!E101","v":2000},{"$f":"Scenarios!F101","v":75},{"$f":"Scenarios!G101","v":0},{"$f":"Scenarios!H101","v":0},{"$f":"Scenarios!I101","v":0},{"$f":"Scenarios!J101","v":0},{"$f":"Scenarios!K101","v":0},{"$f":"Scenarios!L101","v":0},{"$f":"Scenarios!M101","v":0},{"$f":"Scenarios!N101","v":0}]
[]
[null,null,"WORKSPACE (Optional)"]
[]
[]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","DEFINE CATEGORIES FOR COSTS OF SALES AND OPERATING EXPENSES"]
[]
[null,null,null,"CATEGORY DESCRIPTIONS: \"COST OF SALES\"","Include?"]
[null,null,null,"Routine & Scheduled Maintenance","True"]
[null,null,null,"Annualized Major Expenses","True"]
[null,null,null,null,"True"]
[null,null,null,null,"True"]
[null,null,null,"CATEGORY DESCRIPTIONS: \"OPERATING EXPENSES\""]
[null,null,null,"Operating Expenses, Other","True"]
[null,null,null,"Operating Labor"]
[null,null,null,"Insurance"]
[null,null,null,"Property Taxes"]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER ANNUAL COSTS OF SALES IN UP TO 4 CATEGORIES"]
[null,null,"Apply Operating Factor?",null,{"$f":"+General!$D$21","v":2014},{"$f":"+E28+1","v":2015},{"$f":"+F28+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+E29+1","v":2},{"$f":"+F29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"False",{"$f":"IF(D16=\"\",\"\",D16)","v":"Routine & Scheduled Maintenance"}]
[null,null,null,"Maintenance Labor",{"$f":"(G6+H6)*J6","v":3300},{"$f":"E31","v":3300},{"$f":"F31","v":3300},3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300]
[null,null,null,null,null,{"$f":"E32","v":0},{"$f":"F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total (Non-escalated)",{"$f":"IF(E16=\"True\",SUM(E31:E40),0)","v":3300},{"$f":"SUM(F31:F40)","v":3300},{"$f":"SUM(G31:G40)","v":3300},3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,{"$f":"SUM(AI31:AI40)","v":3300}]
[null,"H",null,"Total (With plant operating factor)",{"$f":"IF($C$30=\"True\",E41*General!D$33,E41)","v":3300},{"$f":"IF($C$30=\"True\",F41*General!E$33,F41)","v":3300},{"$f":"IF($C$30=\"True\",G41*General!F$33,G41)","v":3300},{"$f":"IF($C$30=\"True\",H41*General!G$33,H41)","v":3300},{"$f":"IF($C$30=\"True\",I41*General!H$33,I41)","v":3300},{"$f":"IF($C$30=\"True\",J41*General!I$33,J41)","v":3300},{"$f":"IF($C$30=\"True\",K41*General!J$33,K41)","v":3300},{"$f":"IF($C$30=\"True\",L41*General!K$33,L41)","v":3300},{"$f":"IF($C$30=\"True\",M41*General!L$33,M41)","v":3300},{"$f":"IF($C$30=\"True\",N41*General!M$33,N41)","v":3300},{"$f":"IF($C$30=\"True\",O41*General!N$33,O41)","v":3300},{"$f":"IF($C$30=\"True\",P41*General!O$33,P41)","v":3300},{"$f":"IF($C$30=\"True\",Q41*General!P$33,Q41)","v":3300},{"$f":"IF($C$30=\"True\",R41*General!Q$33,R41)","v":3300},{"$f":"IF($C$30=\"True\",S41*General!R$33,S41)","v":3300},{"$f":"IF($C$30=\"True\",T41*General!S$33,T41)","v":3300},{"$f":"IF($C$30=\"True\",U41*General!T$33,U41)","v":3300},{"$f":"IF($C$30=\"True\",V41*General!U$33,V41)","v":3300},{"$f":"IF($C$30=\"True\",W41*General!V$33,W41)","v":3300},{"$f":"IF($C$30=\"True\",X41*General!W$33,X41)","v":3300},{"$f":"IF($C$30=\"True\",Y41*General!X$33,Y41)","v":3300},{"$f":"IF($C$30=\"True\",Z41*General!Y$33,Z41)","v":3300},{"$f":"IF($C$30=\"True\",AA41*General!Z$33,AA41)","v":3300},{"$f":"IF($C$30=\"True\",AB41*General!AA$33,AB41)","v":3300},{"$f":"IF($C$30=\"True\",AC41*General!AB$33,AC41)","v":3300},{"$f":"IF($C$30=\"True\",AD41*General!AC$33,AD41)","v":3300},{"$f":"IF($C$30=\"True\",AE41*General!AD$33,AE41)","v":3300},{"$f":"IF($C$30=\"True\",AF41*General!AE$33,AF41)","v":3300},{"$f":"IF($C$30=\"True\",AG41*General!AF$33,AG41)","v":3300},{"$f":"IF($C$30=\"True\",AH41*General!AG$33,AH41)","v":3300},{"$f":"IF($C$30=\"True\",AI41*General!AH$33,AI41)","v":3300}]
[null,"H",null,"Total (With sensitivity)",{"$f":"+E42*Sens_OpMaint","v":3300},{"$f":"+F42*Sens_OpMaint","v":3300},{"$f":"+G42*Sens_OpMaint","v":3300},3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,3300,{"$f":"+AI42*Sens_OpMaint","v":3300}]
[null,null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"+E43*'Cost Escalation'!B$264","v":3300},{"$f":"+F43*'Cost Escalation'!C$264","v":3389.1},{"$f":"+G43*'Cost Escalation'!D$264","v":3480.6056999999992},{"$f":"+H43*'Cost Escalation'!E$264","v":3574.5820538999992},{"$f":"+I43*'Cost Escalation'!F$264","v":3671.0957693552987},{"$f":"+J43*'Cost Escalation'!G$264","v":3770.2153551278916},{"$f":"+K43*'Cost Escalation'!H$264","v":3872.0111697163438},{"$f":"+L43*'Cost Escalation'!I$264","v":3976.555471298685},{"$f":"+M43*'Cost Escalation'!J$264","v":4083.9224690237493},{"$f":"+N43*'Cost Escalation'!K$264","v":4194.1883756873895},{"$f":"+O43*'Cost Escalation'!L$264","v":4307.431461830949},{"$f":"+P43*'Cost Escalation'!M$264","v":4423.7321113003845},{"$f":"+Q43*'Cost Escalation'!N$264","v":4543.1728783054941},{"$f":"+R43*'Cost Escalation'!O$264","v":4665.8385460197424},{"$f":"+S43*'Cost Escalation'!P$264","v":4791.8161867622757},{"$f":"+T43*'Cost Escalation'!Q$264","v":4921.1952238048561},{"$f":"+U43*'Cost Escalation'!R$264","v":5054.0674948475871},{"$f":"+V43*'Cost Escalation'!S$264","v":5190.5273172084717},{"$f":"+W43*'Cost Escalation'!T$264","v":5330.6715547731001},{"$f":"+X43*'Cost Escalation'!U$264","v":5474.5996867519734},{"$f":"+Y43*'Cost Escalation'!V$264","v":5622.4138782942755},{"$f":"+Z43*'Cost Escalation'!W$264","v":5774.2190530082207},{"$f":"+AA43*'Cost Escalation'!X$264","v":5930.1229674394426},{"$f":"+AB43*'Cost Escalation'!Y$264","v":6090.2362875603067},{"$f":"+AC43*'Cost Escalation'!Z$264","v":6254.6726673244348},{"$f":"+AD43*'Cost Escalation'!AA$264","v":6423.548829342194},{"$f":"+AE43*'Cost Escalation'!AB$264","v":6596.9846477344327},{"$f":"+AF43*'Cost Escalation'!AC$264","v":6775.1032332232626},{"$f":"+AG43*'Cost Escalation'!AD$264","v":6958.0310205202904},{"$f":"+AH43*'Cost Escalation'!AE$264","v":7145.8978580743369},{"$f":"+AI43*'Cost Escalation'!AF$264","v":7338.8371002423428}]
[null,null,"False",{"$f":"IF(D17=\"\",\"\",D17)","v":"Annualized Major Expenses"}]
[null,null,null,"Periodic major repair & replacement, annualized",{"$f":"I6","v":2000},{"$f":"E46","v":2000},{"$f":"F46","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,null,null,{"$f":"L4","v":""},null,{"$f":"E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"K4","v":""},null,{"$f":"E48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"Total (Non-escalated)",{"$f":"IF(E17=\"True\",SUM(E46:E51),0)","v":2000},{"$f":"SUM(F46:F51)","v":2000},{"$f":"SUM(G46:G51)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(AI46:AI51)","v":2000}]
[null,"H",null,"Total (With plant operating factor)",{"$f":"IF($C$45=\"True\",E52*General!D$33,E52)","v":2000},{"$f":"IF($C$45=\"True\",F52*General!E$33,F52)","v":2000},{"$f":"IF($C$45=\"True\",G52*General!F$33,G52)","v":2000},{"$f":"IF($C$45=\"True\",H52*General!G$33,H52)","v":2000},{"$f":"IF($C$45=\"True\",I52*General!H$33,I52)","v":2000},{"$f":"IF($C$45=\"True\",J52*General!I$33,J52)","v":2000},{"$f":"IF($C$45=\"True\",K52*General!J$33,K52)","v":2000},{"$f":"IF($C$45=\"True\",L52*General!K$33,L52)","v":2000},{"$f":"IF($C$45=\"True\",M52*General!L$33,M52)","v":2000},{"$f":"IF($C$45=\"True\",N52*General!M$33,N52)","v":2000},{"$f":"IF($C$45=\"True\",O52*General!N$33,O52)","v":2000},{"$f":"IF($C$45=\"True\",P52*General!O$33,P52)","v":2000},{"$f":"IF($C$45=\"True\",Q52*General!P$33,Q52)","v":2000},{"$f":"IF($C$45=\"True\",R52*General!Q$33,R52)","v":2000},{"$f":"IF($C$45=\"True\",S52*General!R$33,S52)","v":2000},{"$f":"IF($C$45=\"True\",T52*General!S$33,T52)","v":2000},{"$f":"IF($C$45=\"True\",U52*General!T$33,U52)","v":2000},{"$f":"IF($C$45=\"True\",V52*General!U$33,V52)","v":2000},{"$f":"IF($C$45=\"True\",W52*General!V$33,W52)","v":2000},{"$f":"IF($C$45=\"True\",X52*General!W$33,X52)","v":2000},{"$f":"IF($C$45=\"True\",Y52*General!X$33,Y52)","v":2000},{"$f":"IF($C$45=\"True\",Z52*General!Y$33,Z52)","v":2000},{"$f":"IF($C$45=\"True\",AA52*General!Z$33,AA52)","v":2000},{"$f":"IF($C$45=\"True\",AB52*General!AA$33,AB52)","v":2000},{"$f":"IF($C$45=\"True\",AC52*General!AB$33,AC52)","v":2000},{"$f":"IF($C$45=\"True\",AD52*General!AC$33,AD52)","v":2000},{"$f":"IF($C$45=\"True\",AE52*General!AD$33,AE52)","v":2000},{"$f":"IF($C$45=\"True\",AF52*General!AE$33,AF52)","v":2000},{"$f":"IF($C$45=\"True\",AG52*General!AF$33,AG52)","v":2000},{"$f":"IF($C$45=\"True\",AH52*General!AG$33,AH52)","v":2000},{"$f":"IF($C$45=\"True\",AI52*General!AH$33,AI52)","v":2000}]
[null,"H",null,"Total (With sensitivity)",{"$f":"+E53*Sens_OpMaint","v":2000},{"$f":"+F53*Sens_OpMaint","v":2000},{"$f":"+G53*Sens_OpMaint","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"+AI53*Sens_OpMaint","v":2000}]
[null,null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"+E54*'Cost Escalation'!B$265","v":2000},{"$f":"+F54*'Cost Escalation'!C$265","v":2054},{"$f":"+G54*'Cost Escalation'!D$265","v":2109.4579999999996},{"$f":"+H54*'Cost Escalation'!E$265","v":2166.4133659999998},{"$f":"+I54*'Cost Escalation'!F$265","v":2224.9065268819991},{"$f":"+J54*'Cost Escalation'!G$265","v":2284.9790031078128},{"$f":"+K54*'Cost Escalation'!H$265","v":2346.6734361917238},{"$f":"+L54*'Cost Escalation'!I$265","v":2410.0336189689001},{"$f":"+M54*'Cost Escalation'!J$265","v":2475.1045266810602},{"$f":"+N54*'Cost Escalation'!K$265","v":2541.9323489014482},{"$f":"+O54*'Cost Escalation'!L$265","v":2610.5645223217871},{"$f":"+P54*'Cost Escalation'!M$265","v":2681.0497644244756},{"$f":"+Q54*'Cost Escalation'!N$265","v":2753.4381080639359},{"$f":"+R54*'Cost Escalation'!O$265","v":2827.7809369816623},{"$f":"+S54*'Cost Escalation'!P$265","v":2904.1310222801671},{"$f":"+T54*'Cost Escalation'!Q$265","v":2982.5425598817314},{"$f":"+U54*'Cost Escalation'!R$265","v":3063.0712089985377},{"$f":"+V54*'Cost Escalation'!S$265","v":3145.7741316414981},{"$f":"+W54*'Cost Escalation'!T$265","v":3230.7100331958181},{"$f":"+X54*'Cost Escalation'!U$265","v":3317.9392040921048},{"$f":"+Y54*'Cost Escalation'!V$265","v":3407.5235626025915},{"$f":"+Z54*'Cost Escalation'!W$265","v":3499.5266987928612},{"$f":"+AA54*'Cost Escalation'!X$265","v":3594.0139196602681},{"$f":"+AB54*'Cost Escalation'!Y$265","v":3691.0522954910953},{"$f":"+AC54*'Cost Escalation'!Z$265","v":3790.7107074693545},{"$f":"+AD54*'Cost Escalation'!AA$265","v":3893.0598965710269},{"$f":"+AE54*'Cost Escalation'!AB$265","v":3998.1725137784442},{"$f":"+AF54*'Cost Escalation'!AC$265","v":4106.1231716504617},{"$f":"+AG54*'Cost Escalation'!AD$265","v":4216.9884972850241},{"$f":"+AH54*'Cost Escalation'!AE$265","v":4330.8471867117196},{"$f":"+AI54*'Cost Escalation'!AF$265","v":4447.7800607529352}]
["S",null,"True",{"$f":"IF(D18=\"\",\"\",D18)","v":""}]
["S"]
["S"]
["S"]
["S"]
["S"]
["S"]
["S",null,null,"Total (Non-escalated)",{"$f":"IF(E18=\"True\",SUM(E57:E62),0)","v":0},{"$f":"SUM(F57:F62)","v":0},{"$f":"SUM(G57:G62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI57:AI62)","v":0}]
["S","H",null,"Total (With plant operating factor)",{"$f":"IF($C$56=\"True\",E63*General!D$33,E63)","v":0},{"$f":"IF($C$56=\"True\",F63*General!E$33,F63)","v":0},{"$f":"IF($C$56=\"True\",G63*General!F$33,G63)","v":0},{"$f":"IF($C$56=\"True\",H63*General!G$33,H63)","v":0},{"$f":"IF($C$56=\"True\",I63*General!H$33,I63)","v":0},{"$f":"IF($C$56=\"True\",J63*General!I$33,J63)","v":0},{"$f":"IF($C$56=\"True\",K63*General!J$33,K63)","v":0},{"$f":"IF($C$56=\"True\",L63*General!K$33,L63)","v":0},{"$f":"IF($C$56=\"True\",M63*General!L$33,M63)","v":0},{"$f":"IF($C$56=\"True\",N63*General!M$33,N63)","v":0},{"$f":"IF($C$56=\"True\",O63*General!N$33,O63)","v":0},{"$f":"IF($C$56=\"True\",P63*General!O$33,P63)","v":0},{"$f":"IF($C$56=\"True\",Q63*General!P$33,Q63)","v":0},{"$f":"IF($C$56=\"True\",R63*General!Q$33,R63)","v":0},{"$f":"IF($C$56=\"True\",S63*General!R$33,S63)","v":0},{"$f":"IF($C$56=\"True\",T63*General!S$33,T63)","v":0},{"$f":"IF($C$56=\"True\",U63*General!T$33,U63)","v":0},{"$f":"IF($C$56=\"True\",V63*General!U$33,V63)","v":0},{"$f":"IF($C$56=\"True\",W63*General!V$33,W63)","v":0},{"$f":"IF($C$56=\"True\",X63*General!W$33,X63)","v":0},{"$f":"IF($C$56=\"True\",Y63*General!X$33,Y63)","v":0},{"$f":"IF($C$56=\"True\",Z63*General!Y$33,Z63)","v":0},{"$f":"IF($C$56=\"True\",AA63*General!Z$33,AA63)","v":0},{"$f":"IF($C$56=\"True\",AB63*General!AA$33,AB63)","v":0},{"$f":"IF($C$56=\"True\",AC63*General!AB$33,AC63)","v":0},{"$f":"IF($C$56=\"True\",AD63*General!AC$33,AD63)","v":0},{"$f":"IF($C$56=\"True\",AE63*General!AD$33,AE63)","v":0},{"$f":"IF($C$56=\"True\",AF63*General!AE$33,AF63)","v":0},{"$f":"IF($C$56=\"True\",AG63*General!AF$33,AG63)","v":0},{"$f":"IF($C$56=\"True\",AH63*General!AG$33,AH63)","v":0},{"$f":"IF($C$56=\"True\",AI63*General!AH$33,AI63)","v":0}]
["S","H",null,"Total (With sensitivity)",{"$f":"+E64*Sens_OpMaint","v":0},{"$f":"+F64*Sens_OpMaint","v":0},{"$f":"+G64*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI64*Sens_OpMaint","v":0}]
["S",null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"+E65*'Cost Escalation'!B$266","v":0},{"$f":"+F65*'Cost Escalation'!C$266","v":0},{"$f":"+G65*'Cost Escalation'!D$266","v":0},{"$f":"+H65*'Cost Escalation'!E$266","v":0},{"$f":"+I65*'Cost Escalation'!F$266","v":0},{"$f":"+J65*'Cost Escalation'!G$266","v":0},{"$f":"+K65*'Cost Escalation'!H$266","v":0},{"$f":"+L65*'Cost Escalation'!I$266","v":0},{"$f":"+M65*'Cost Escalation'!J$266","v":0},{"$f":"+N65*'Cost Escalation'!K$266","v":0},{"$f":"+O65*'Cost Escalation'!L$266","v":0},{"$f":"+P65*'Cost Escalation'!M$266","v":0},{"$f":"+Q65*'Cost Escalation'!N$266","v":0},{"$f":"+R65*'Cost Escalation'!O$266","v":0},{"$f":"+S65*'Cost Escalation'!P$266","v":0},{"$f":"+T65*'Cost Escalation'!Q$266","v":0},{"$f":"+U65*'Cost Escalation'!R$266","v":0},{"$f":"+V65*'Cost Escalation'!S$266","v":0},{"$f":"+W65*'Cost Escalation'!T$266","v":0},{"$f":"+X65*'Cost Escalation'!U$266","v":0},{"$f":"+Y65*'Cost Escalation'!V$266","v":0},{"$f":"+Z65*'Cost Escalation'!W$266","v":0},{"$f":"+AA65*'Cost Escalation'!X$266","v":0},{"$f":"+AB65*'Cost Escalation'!Y$266","v":0},{"$f":"+AC65*'Cost Escalation'!Z$266","v":0},{"$f":"+AD65*'Cost Escalation'!AA$266","v":0},{"$f":"+AE65*'Cost Escalation'!AB$266","v":0},{"$f":"+AF65*'Cost Escalation'!AC$266","v":0},{"$f":"+AG65*'Cost Escalation'!AD$266","v":0},{"$f":"+AH65*'Cost Escalation'!AE$266","v":0},{"$f":"+AI65*'Cost Escalation'!AF$266","v":0}]
["S",null,"False",{"$f":"IF(D19=\"\",\"\",D19)","v":""}]
["S"]
["S"]
["S"]
["S"]
["S"]
["S"]
["S",null,null,"Total (Non-escalated)",{"$f":"IF(E19=\"True\",SUM(E68:E73),0)","v":0},{"$f":"SUM(F68:F73)","v":0},{"$f":"SUM(G68:G73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI68:AI73)","v":0}]
["S","H",null,"Total (With plant operating factor)",{"$f":"IF($C$67=\"True\",E74*General!D$33,E74)","v":0},{"$f":"IF($C$67=\"True\",F74*General!E$33,F74)","v":0},{"$f":"IF($C$67=\"True\",G74*General!F$33,G74)","v":0},{"$f":"IF($C$67=\"True\",H74*General!G$33,H74)","v":0},{"$f":"IF($C$67=\"True\",I74*General!H$33,I74)","v":0},{"$f":"IF($C$67=\"True\",J74*General!I$33,J74)","v":0},{"$f":"IF($C$67=\"True\",K74*General!J$33,K74)","v":0},{"$f":"IF($C$67=\"True\",L74*General!K$33,L74)","v":0},{"$f":"IF($C$67=\"True\",M74*General!L$33,M74)","v":0},{"$f":"IF($C$67=\"True\",N74*General!M$33,N74)","v":0},{"$f":"IF($C$67=\"True\",O74*General!N$33,O74)","v":0},{"$f":"IF($C$67=\"True\",P74*General!O$33,P74)","v":0},{"$f":"IF($C$67=\"True\",Q74*General!P$33,Q74)","v":0},{"$f":"IF($C$67=\"True\",R74*General!Q$33,R74)","v":0},{"$f":"IF($C$67=\"True\",S74*General!R$33,S74)","v":0},{"$f":"IF($C$67=\"True\",T74*General!S$33,T74)","v":0},{"$f":"IF($C$67=\"True\",U74*General!T$33,U74)","v":0},{"$f":"IF($C$67=\"True\",V74*General!U$33,V74)","v":0},{"$f":"IF($C$67=\"True\",W74*General!V$33,W74)","v":0},{"$f":"IF($C$67=\"True\",X74*General!W$33,X74)","v":0},{"$f":"IF($C$67=\"True\",Y74*General!X$33,Y74)","v":0},{"$f":"IF($C$67=\"True\",Z74*General!Y$33,Z74)","v":0},{"$f":"IF($C$67=\"True\",AA74*General!Z$33,AA74)","v":0},{"$f":"IF($C$67=\"True\",AB74*General!AA$33,AB74)","v":0},{"$f":"IF($C$67=\"True\",AC74*General!AB$33,AC74)","v":0},{"$f":"IF($C$67=\"True\",AD74*General!AC$33,AD74)","v":0},{"$f":"IF($C$67=\"True\",AE74*General!AD$33,AE74)","v":0},{"$f":"IF($C$67=\"True\",AF74*General!AE$33,AF74)","v":0},{"$f":"IF($C$67=\"True\",AG74*General!AF$33,AG74)","v":0},{"$f":"IF($C$67=\"True\",AH74*General!AG$33,AH74)","v":0},{"$f":"IF($C$67=\"True\",AI74*General!AH$33,AI74)","v":0}]
["S","H",null,"Total (With sensitivity)",{"$f":"+E75*Sens_OpMaint","v":0},{"$f":"+F75*Sens_OpMaint","v":0},{"$f":"+G75*Sens_OpMaint","v":0},0,0,0,{"$f":"+K75*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI75*Sens_OpMaint","v":0}]
["S",null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"+E76*'Cost Escalation'!B$267","v":0},{"$f":"+F76*'Cost Escalation'!C$267","v":0},{"$f":"+G76*'Cost Escalation'!D$267","v":0},{"$f":"+H76*'Cost Escalation'!E$267","v":0},{"$f":"+I76*'Cost Escalation'!F$267","v":0},{"$f":"+J76*'Cost Escalation'!G$267","v":0},{"$f":"+K76*'Cost Escalation'!H$267","v":0},{"$f":"+L76*'Cost Escalation'!I$267","v":0},{"$f":"+M76*'Cost Escalation'!J$267","v":0},{"$f":"+N76*'Cost Escalation'!K$267","v":0},{"$f":"+O76*'Cost Escalation'!L$267","v":0},{"$f":"+P76*'Cost Escalation'!M$267","v":0},{"$f":"+Q76*'Cost Escalation'!N$267","v":0},{"$f":"+R76*'Cost Escalation'!O$267","v":0},{"$f":"+S76*'Cost Escalation'!P$267","v":0},{"$f":"+T76*'Cost Escalation'!Q$267","v":0},{"$f":"+U76*'Cost Escalation'!R$267","v":0},{"$f":"+V76*'Cost Escalation'!S$267","v":0},{"$f":"+W76*'Cost Escalation'!T$267","v":0},{"$f":"+X76*'Cost Escalation'!U$267","v":0},{"$f":"+Y76*'Cost Escalation'!V$267","v":0},{"$f":"+Z76*'Cost Escalation'!W$267","v":0},{"$f":"+AA76*'Cost Escalation'!X$267","v":0},{"$f":"+AB76*'Cost Escalation'!Y$267","v":0},{"$f":"+AC76*'Cost Escalation'!Z$267","v":0},{"$f":"+AD76*'Cost Escalation'!AA$267","v":0},{"$f":"+AE76*'Cost Escalation'!AB$267","v":0},{"$f":"+AF76*'Cost Escalation'!AC$267","v":0},{"$f":"+AG76*'Cost Escalation'!AD$267","v":0},{"$f":"+AH76*'Cost Escalation'!AE$267","v":0},{"$f":"+AI76*'Cost Escalation'!AF$267","v":0}]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER OPERATING EXPENSES:  LABOR, INSURANCE AND PROPERTY TAX"]
[null,null,"Apply Operating Factor?"]
[]
[null,null,"False",{"$f":"D21","v":"Operating Expenses, Other"}]
[]
[]
[]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"IF($E$21=\"True\",SUM(E84:E86),0)","v":0},{"$f":"IF($E$21=\"True\",SUM(F84:F86),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E87*Sens_OpMisc","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E88*'Cost Escalation'!B$268","v":0},{"$f":"+F88*'Cost Escalation'!C$268","v":0},{"$f":"+G88*'Cost Escalation'!D$268","v":0},{"$f":"+H88*'Cost Escalation'!E$268","v":0},{"$f":"+I88*'Cost Escalation'!F$268","v":0},{"$f":"+J88*'Cost Escalation'!G$268","v":0},{"$f":"+K88*'Cost Escalation'!H$268","v":0},{"$f":"+L88*'Cost Escalation'!I$268","v":0},{"$f":"+M88*'Cost Escalation'!J$268","v":0},{"$f":"+N88*'Cost Escalation'!K$268","v":0},{"$f":"+O88*'Cost Escalation'!L$268","v":0},{"$f":"+P88*'Cost Escalation'!M$268","v":0},{"$f":"+Q88*'Cost Escalation'!N$268","v":0},{"$f":"+R88*'Cost Escalation'!O$268","v":0},{"$f":"+S88*'Cost Escalation'!P$268","v":0},{"$f":"+T88*'Cost Escalation'!Q$268","v":0},{"$f":"+U88*'Cost Escalation'!R$268","v":0},{"$f":"+V88*'Cost Escalation'!S$268","v":0},{"$f":"+W88*'Cost Escalation'!T$268","v":0},{"$f":"+X88*'Cost Escalation'!U$268","v":0},{"$f":"+Y88*'Cost Escalation'!V$268","v":0},{"$f":"+Z88*'Cost Escalation'!W$268","v":0},{"$f":"+AA88*'Cost Escalation'!X$268","v":0},{"$f":"+AB88*'Cost Escalation'!Y$268","v":0},{"$f":"+AC88*'Cost Escalation'!Z$268","v":0},{"$f":"+AD88*'Cost Escalation'!AA$268","v":0},{"$f":"+AE88*'Cost Escalation'!AB$268","v":0},{"$f":"+AF88*'Cost Escalation'!AC$268","v":0},{"$f":"+AG88*'Cost Escalation'!AD$268","v":0},{"$f":"+AH88*'Cost Escalation'!AE$268","v":0},{"$f":"+AI88*'Cost Escalation'!AF$268","v":0}]
[null,null,"False","Operating Labor"]
[null,null,null,"Management Staff"]
[null,null,null,"PLUS, Number of FTE"]
[null,null,null,"Full Time Rate ($/year)"]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"+E92*E93+E91","v":0},{"$f":"+F92*F93+F91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI92*AI93+AI91","v":0}]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E94*Sens_OpLabor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI94*Sens_OpLabor","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E95*'Cost Escalation'!B$268","v":0},{"$f":"+F95*'Cost Escalation'!C$268","v":0},{"$f":"+G95*'Cost Escalation'!D$268","v":0},{"$f":"+H95*'Cost Escalation'!E$268","v":0},{"$f":"+I95*'Cost Escalation'!F$268","v":0},{"$f":"+J95*'Cost Escalation'!G$268","v":0},{"$f":"+K95*'Cost Escalation'!H$268","v":0},{"$f":"+L95*'Cost Escalation'!I$268","v":0},{"$f":"+M95*'Cost Escalation'!J$268","v":0},{"$f":"+N95*'Cost Escalation'!K$268","v":0},{"$f":"+O95*'Cost Escalation'!L$268","v":0},{"$f":"+P95*'Cost Escalation'!M$268","v":0},{"$f":"+Q95*'Cost Escalation'!N$268","v":0},{"$f":"+R95*'Cost Escalation'!O$268","v":0},{"$f":"+S95*'Cost Escalation'!P$268","v":0},{"$f":"+T95*'Cost Escalation'!Q$268","v":0},{"$f":"+U95*'Cost Escalation'!R$268","v":0},{"$f":"+V95*'Cost Escalation'!S$268","v":0},{"$f":"+W95*'Cost Escalation'!T$268","v":0},{"$f":"+X95*'Cost Escalation'!U$268","v":0},{"$f":"+Y95*'Cost Escalation'!V$268","v":0},{"$f":"+Z95*'Cost Escalation'!W$268","v":0},{"$f":"+AA95*'Cost Escalation'!X$268","v":0},{"$f":"+AB95*'Cost Escalation'!Y$268","v":0},{"$f":"+AC95*'Cost Escalation'!Z$268","v":0},{"$f":"+AD95*'Cost Escalation'!AA$268","v":0},{"$f":"+AE95*'Cost Escalation'!AB$268","v":0},{"$f":"+AF95*'Cost Escalation'!AC$268","v":0},{"$f":"+AG95*'Cost Escalation'!AD$268","v":0},{"$f":"+AH95*'Cost Escalation'!AE$268","v":0},{"$f":"+AI95*'Cost Escalation'!AF$268","v":0}]
[null,null,"False","Insurance"]
[null,null,null,null,null,null,null,0]
[null,null,null,"PLUS, Insurance rate ($/$1000)"]
[null,null,null,"Insured value"]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"+E99*E100/1000+E98","v":0},{"$f":"+F99*F100/1000+F98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI99*AI100/1000+AI98","v":0}]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E101*Sens_Ins","v":0},{"$f":"+F101*Sens_Ins","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI101*Sens_Ins","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E102*'Cost Escalation'!B269","v":0},{"$f":"+F102*'Cost Escalation'!C269","v":0},{"$f":"+G102*'Cost Escalation'!D269","v":0},{"$f":"+H102*'Cost Escalation'!E269","v":0},{"$f":"+I102*'Cost Escalation'!F269","v":0},{"$f":"+J102*'Cost Escalation'!G269","v":0},{"$f":"+K102*'Cost Escalation'!H269","v":0},{"$f":"+L102*'Cost Escalation'!I269","v":0},{"$f":"+M102*'Cost Escalation'!J269","v":0},{"$f":"+N102*'Cost Escalation'!K269","v":0},{"$f":"+O102*'Cost Escalation'!L269","v":0},{"$f":"+P102*'Cost Escalation'!M269","v":0},{"$f":"+Q102*'Cost Escalation'!N269","v":0},{"$f":"+R102*'Cost Escalation'!O269","v":0},{"$f":"+S102*'Cost Escalation'!P269","v":0},{"$f":"+T102*'Cost Escalation'!Q269","v":0},{"$f":"+U102*'Cost Escalation'!R269","v":0},{"$f":"+V102*'Cost Escalation'!S269","v":0},{"$f":"+W102*'Cost Escalation'!T269","v":0},{"$f":"+X102*'Cost Escalation'!U269","v":0},{"$f":"+Y102*'Cost Escalation'!V269","v":0},{"$f":"+Z102*'Cost Escalation'!W269","v":0},{"$f":"+AA102*'Cost Escalation'!X269","v":0},{"$f":"+AB102*'Cost Escalation'!Y269","v":0},{"$f":"+AC102*'Cost Escalation'!Z269","v":0},{"$f":"+AD102*'Cost Escalation'!AA269","v":0},{"$f":"+AE102*'Cost Escalation'!AB269","v":0},{"$f":"+AF102*'Cost Escalation'!AC269","v":0},{"$f":"+AG102*'Cost Escalation'!AD269","v":0},{"$f":"+AH102*'Cost Escalation'!AE269","v":0},{"$f":"+AI102*'Cost Escalation'!AF269","v":0}]
[null,null,"False","Property Taxes"]
[]
[null,null,null,"PLUS, Tax rate ($/$1000)"]
[null,null,null,"Assessed value"]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"+E106*E107/1000+E105","v":0},{"$f":"+F106*F107/1000+F105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI106*AI107/1000+AI105","v":0}]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E108*Sens_PropTax","v":0},{"$f":"+F108*Sens_PropTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI108*Sens_PropTax","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E109*'Cost Escalation'!B270","v":0},{"$f":"+F109*'Cost Escalation'!C270","v":0},{"$f":"+G109*'Cost Escalation'!D270","v":0},{"$f":"+H109*'Cost Escalation'!E270","v":0},{"$f":"+I109*'Cost Escalation'!F270","v":0},{"$f":"+J109*'Cost Escalation'!G270","v":0},{"$f":"+K109*'Cost Escalation'!H270","v":0},{"$f":"+L109*'Cost Escalation'!I270","v":0},{"$f":"+M109*'Cost Escalation'!J270","v":0},{"$f":"+N109*'Cost Escalation'!K270","v":0},{"$f":"+O109*'Cost Escalation'!L270","v":0},{"$f":"+P109*'Cost Escalation'!M270","v":0},{"$f":"+Q109*'Cost Escalation'!N270","v":0},{"$f":"+R109*'Cost Escalation'!O270","v":0},{"$f":"+S109*'Cost Escalation'!P270","v":0},{"$f":"+T109*'Cost Escalation'!Q270","v":0},{"$f":"+U109*'Cost Escalation'!R270","v":0},{"$f":"+V109*'Cost Escalation'!S270","v":0},{"$f":"+W109*'Cost Escalation'!T270","v":0},{"$f":"+X109*'Cost Escalation'!U270","v":0},{"$f":"+Y109*'Cost Escalation'!V270","v":0},{"$f":"+Z109*'Cost Escalation'!W270","v":0},{"$f":"+AA109*'Cost Escalation'!X270","v":0},{"$f":"+AB109*'Cost Escalation'!Y270","v":0},{"$f":"+AC109*'Cost Escalation'!Z270","v":0},{"$f":"+AD109*'Cost Escalation'!AA270","v":0},{"$f":"+AE109*'Cost Escalation'!AB270","v":0},{"$f":"+AF109*'Cost Escalation'!AC270","v":0},{"$f":"+AG109*'Cost Escalation'!AD270","v":0},{"$f":"+AH109*'Cost Escalation'!AE270","v":0},{"$f":"+AI109*'Cost Escalation'!AF270","v":0}]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER DEPOSITS AND WITHDRAWALS FROM OPERATING RESERVE ACCOUNT"]
[]
[null,null,null,"Operating Reserve Deposits (use escalated values)"]
[null,null,null,"Sub-Account #1"]
[null,null,null,"Sub-Account #2"]
[null,null,null,"Sub-Account #3"]
[null,null,null,"Sub-Account #4"]
[null,null,null,"Sub-Account #5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated)",{"$f":"SUM(E116:E120)","v":0},{"$f":"SUM(F116:F120)","v":0},{"$f":"SUM(G116:G120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI116:AI120)","v":0}]
[null,null,null,"Operating Reserve Withdrawls (use escalated values)"]
[null,null,null,"Sub-Account #1"]
[null,null,null,"Sub-Account #2"]
[null,null,null,"Sub-Account #3"]
[null,null,null,"Sub-Account #4"]
[null,null,null,"Sub-Account #5"]
[null,null,null,"Total (Escalated)",{"$f":"SUM(E123:E127)","v":0},{"$f":"SUM(F123:F127)","v":0},{"$f":"SUM(G123:G127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI123:AI127)","v":0}]
[null,null,null,"Operating Reserve Account Balance (Ref.)",{"$f":"+'Cash Accounts'!C71","v":0},{"$f":"+'Cash Accounts'!D71","v":0},{"$f":"+'Cash Accounts'!E71","v":0},{"$f":"+'Cash Accounts'!F71","v":0},{"$f":"+'Cash Accounts'!G71","v":0},{"$f":"+'Cash Accounts'!H71","v":0},{"$f":"+'Cash Accounts'!I71","v":0},{"$f":"+'Cash Accounts'!J71","v":0},{"$f":"+'Cash Accounts'!K71","v":0},{"$f":"+'Cash Accounts'!L71","v":0},{"$f":"+'Cash Accounts'!M71","v":0},{"$f":"+'Cash Accounts'!N71","v":0},{"$f":"+'Cash Accounts'!O71","v":0},{"$f":"+'Cash Accounts'!P71","v":0},{"$f":"+'Cash Accounts'!Q71","v":0},{"$f":"+'Cash Accounts'!R71","v":0},{"$f":"+'Cash Accounts'!S71","v":0},{"$f":"+'Cash Accounts'!T71","v":0},{"$f":"+'Cash Accounts'!U71","v":0},{"$f":"+'Cash Accounts'!V71","v":0},{"$f":"+'Cash Accounts'!W71","v":0},{"$f":"+'Cash Accounts'!X71","v":0},{"$f":"+'Cash Accounts'!Y71","v":0},{"$f":"+'Cash Accounts'!Z71","v":0},{"$f":"+'Cash Accounts'!AA71","v":0},{"$f":"+'Cash Accounts'!AB71","v":0},{"$f":"+'Cash Accounts'!AC71","v":0},{"$f":"+'Cash Accounts'!AD71","v":0},{"$f":"+'Cash Accounts'!AE71","v":0},{"$f":"+'Cash Accounts'!AF71","v":0},{"$f":"+'Cash Accounts'!AG71","v":0}]
[]
[]
[]
[]
[]
[null,null,"REFERENCES"]
[null,null,"Fixed and Variable O&M costs in Table 1 of EIA's \"Capital Cost For Electricity Plants\"",null,null,"http://www.eia.gov/forecasts/capitalcost/"]
[null,null,"From Building and Community Scale Renewable Technology Costs, KEMA, 2009 ",null,null,"www.energy.ca.gov/2009_energypolicy/documents/2009-08-25_workshop/presentations/index.php"]
[null,null,"\"Technology Characterization: Gas Turbines\", EPA, 2013",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_gas_turbines.pdf"]
[null,null,"\"Technology Characterization: Reciprocating Engines\", EPA, 2008",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,null,"Toggle_Comments_OM","Hidden"]
[null,null,null,"Toggle_UserArea_OM","Hidden"]
[null,null,null,"Toggle_ScenarioSection","Showing"]
[null,null,null,"Copied","No"]
[]
[]
[]
[]
[]
[null,null,null,"Total O&M Costs (escalated, plant operating factor, w/o sensitivity)  - for spider diagram"]
[null,null,null,"Total  with operating factor (non-escalated)",{"$f":"+E42+E53+E64+E94+E101","v":5300}]

{"sheet":"Major Expenses","index":15,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[[11,1,11,11]]}
[null,"RELCOST: Periodic Major Expenses",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G4+1","v":3},4,5,6,7,8,9,10,11,null,null,null,null,null,{"$f":"Scenarios!J8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J9","v":" Contractor profit "},{"$f":"Scenarios!K9","v":0.3},{"$f":"Scenarios!L9","v":0},{"$f":"Scenarios!M9","v":"Effectiveness of HR coils"},{"$f":"Scenarios!N9","v":0.7},{"$f":"Scenarios!O9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J10","v":"Contingency"},{"$f":"Scenarios!K10","v":0.1},{"$f":"Scenarios!L10","v":0},{"$f":"Scenarios!M10","v":"Distribution losses"},{"$f":"Scenarios!N10","v":0.1},{"$f":"Scenarios!O10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J11","v":"Engineering & Design"},{"$f":"Scenarios!K11","v":0.15},{"$f":"Scenarios!L11","v":0},{"$f":"Scenarios!M11","v":"Backup heating requirements (heat rec)"},{"$f":"Scenarios!N11","v":0.1},{"$f":"Scenarios!O11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J12","v":0},{"$f":"Scenarios!K12","v":0},{"$f":"Scenarios!L12","v":0},{"$f":"Scenarios!M12","v":"Distance of industrial site from hospital"},{"$f":"Scenarios!N12","v":0.25},{"$f":"Scenarios!O12","v":"mile"}]
[null,"ENTER UP TO 10 PERIODIC MAJOR EXPENSES"]
[]
[null,"Expense #",1,{"$f":"+C11+1","v":2},{"$f":"+D11+1","v":3},4,5,6,7,8,9,10]
[null,"Periodic Major Expenses"]
[null,"Description"]
[null,"First Project Year"]
[null,"Period (Years)"]
[null,"Amount ($)"]
[]
[]
[null,"ANNUAL MAJOR EXPENSES"]
[null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+C20+1","v":2015},{"$f":"+D20+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"+AE20+1","v":2043},2044]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C21+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Project Year",1,{"$f":"+C22+1","v":2},{"$f":"+D22+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Periodic Major Expense by Year"]
[null,{"$f":"IF(ISTEXT(C13),C13,\"\")","v":""},{"$f":"+C81","v":0},{"$f":"+D81","v":0},{"$f":"+E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF81","v":0},{"$f":"+AG81","v":0}]
[null,{"$f":"IF(ISTEXT(D13),D13,\"\")","v":""},{"$f":"+C85","v":0},{"$f":"+D85","v":0},{"$f":"+E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF85","v":0},{"$f":"+AG85","v":0}]
[null,{"$f":"IF(ISTEXT(E13),E13,\"\")","v":""},{"$f":"+C89","v":0},{"$f":"+D89","v":0},{"$f":"+E89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF89","v":0},{"$f":"+AG89","v":0}]
[null,{"$f":"IF(ISTEXT(F13),F13,\"\")","v":""},{"$f":"+C93","v":0},{"$f":"+D93","v":0},{"$f":"+E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF93","v":0},{"$f":"+AG93","v":0}]
[null,{"$f":"IF(ISTEXT(G13),G13,\"\")","v":""},{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF97","v":0},{"$f":"+AG97","v":0}]
[null,{"$f":"IF(ISTEXT(H13),H13,\"\")","v":""},{"$f":"+C101","v":0},{"$f":"+D101","v":0},{"$f":"+E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF101","v":0},{"$f":"+AG101","v":0}]
[null,{"$f":"IF(ISTEXT(I13),I13,\"\")","v":""},{"$f":"+C105","v":0},{"$f":"+D105","v":0},{"$f":"+E105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF105","v":0},{"$f":"+AG105","v":0}]
[null,{"$f":"IF(ISTEXT(J13),J13,\"\")","v":""},{"$f":"+C109","v":0},{"$f":"+D109","v":0},{"$f":"+E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF109","v":0},{"$f":"+AG109","v":0}]
[null,{"$f":"IF(ISTEXT(K13),K13,\"\")","v":""},{"$f":"+C113","v":0},{"$f":"+D113","v":0},{"$f":"+E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF113","v":0},{"$f":"+AG113","v":0}]
[null,{"$f":"IF(ISTEXT(L13),L13,\"\")","v":""},{"$f":"+C117","v":0},{"$f":"+D117","v":0},{"$f":"+E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF117","v":0},{"$f":"+AG117","v":0}]
[null,"Total (Non-escalated, No Sensitivity)",{"$f":"SUM(C24:C33)","v":0},{"$f":"SUM(D24:D33)","v":0},{"$f":"SUM(E24:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF24:AF33)","v":0},{"$f":"SUM(AG24:AG33)","v":0}]
["H","Total (Non-escalated, w/sensitivity)",{"$f":"+C34*WhatIf!$B$42","v":0},{"$f":"+D34*WhatIf!$B$42","v":0},{"$f":"+E34*WhatIf!$B$42","v":0},{"$f":"+F34*WhatIf!$B$42","v":0},{"$f":"+G34*WhatIf!$B$42","v":0},{"$f":"+H34*WhatIf!$B$42","v":0},{"$f":"+I34*WhatIf!$B$42","v":0},{"$f":"+J34*WhatIf!$B$42","v":0},{"$f":"+K34*WhatIf!$B$42","v":0},{"$f":"+L34*WhatIf!$B$42","v":0},{"$f":"+M34*WhatIf!$B$42","v":0},{"$f":"+N34*WhatIf!$B$42","v":0},{"$f":"+O34*WhatIf!$B$42","v":0},{"$f":"+P34*WhatIf!$B$42","v":0},{"$f":"+Q34*WhatIf!$B$42","v":0},{"$f":"+R34*WhatIf!$B$42","v":0},{"$f":"+S34*WhatIf!$B$42","v":0},{"$f":"+T34*WhatIf!$B$42","v":0},{"$f":"+U34*WhatIf!$B$42","v":0},{"$f":"+V34*WhatIf!$B$42","v":0},{"$f":"+W34*WhatIf!$B$42","v":0},{"$f":"+X34*WhatIf!$B$42","v":0},{"$f":"+Y34*WhatIf!$B$42","v":0},{"$f":"+Z34*WhatIf!$B$42","v":0},{"$f":"+AA34*WhatIf!$B$42","v":0},{"$f":"+AB34*WhatIf!$B$42","v":0},{"$f":"+AC34*WhatIf!$B$42","v":0},{"$f":"+AD34*WhatIf!$B$42","v":0},{"$f":"+AE34*WhatIf!$B$42","v":0},{"$f":"+AF34*WhatIf!$B$42","v":0},{"$f":"+AG34*WhatIf!$B$42","v":0}]
[null,"Total (Escalated + sensitivity)",{"$f":"+C35*'Cost Escalation'!B283","v":0},{"$f":"+D35*'Cost Escalation'!C283","v":0},{"$f":"+E35*'Cost Escalation'!D283","v":0},{"$f":"+F35*'Cost Escalation'!E283","v":0},{"$f":"+G35*'Cost Escalation'!F283","v":0},{"$f":"+H35*'Cost Escalation'!G283","v":0},{"$f":"+I35*'Cost Escalation'!H283","v":0},{"$f":"+J35*'Cost Escalation'!I283","v":0},{"$f":"+K35*'Cost Escalation'!J283","v":0},{"$f":"+L35*'Cost Escalation'!K283","v":0},{"$f":"+M35*'Cost Escalation'!L283","v":0},{"$f":"+N35*'Cost Escalation'!M283","v":0},{"$f":"+O35*'Cost Escalation'!N283","v":0},{"$f":"+P35*'Cost Escalation'!O283","v":0},{"$f":"+Q35*'Cost Escalation'!P283","v":0},{"$f":"+R35*'Cost Escalation'!Q283","v":0},{"$f":"+S35*'Cost Escalation'!R283","v":0},{"$f":"+T35*'Cost Escalation'!S283","v":0},{"$f":"+U35*'Cost Escalation'!T283","v":0},{"$f":"+V35*'Cost Escalation'!U283","v":0},{"$f":"+W35*'Cost Escalation'!V283","v":0},{"$f":"+X35*'Cost Escalation'!W283","v":0},{"$f":"+Y35*'Cost Escalation'!X283","v":0},{"$f":"+Z35*'Cost Escalation'!Y283","v":0},{"$f":"+AA35*'Cost Escalation'!Z283","v":0},{"$f":"+AB35*'Cost Escalation'!AA283","v":0},{"$f":"+AC35*'Cost Escalation'!AB283","v":0},{"$f":"+AD35*'Cost Escalation'!AC283","v":0},{"$f":"+AE35*'Cost Escalation'!AD283","v":0},{"$f":"+AF35*'Cost Escalation'!AE283","v":0},{"$f":"+AG35*'Cost Escalation'!AF283","v":0}]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Work Area Below"]
[null,"Toggle_Comments_Major","Hidden"]
[null,"Toggle_UserArea_Major","Hidden"]
[null,"Toggle_ScenarioSection","Showing"]
[null,"Copied","No"]
[]
[null,"Expense Item #1"]
[]
[null,"First Expense Year?",{"$f":"IF($C$14=C$21,1,0)","v":0},{"$f":"IF($C$14=D$21,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C79>0,$C$15,0)","v":0},{"$f":"IF(SUM($C79:D79)>0,IF(D79>0,$C$15,IF(C80>0,IF(C80=1,$C$15,C80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:E79)>0,IF(E79>0,$C$15,IF(D80>0,IF(D80=1,$C$15,D80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:F79)>0,IF(F79>0,$C$15,IF(E80>0,IF(E80=1,$C$15,E80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:G79)>0,IF(G79>0,$C$15,IF(F80>0,IF(F80=1,$C$15,F80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:H79)>0,IF(H79>0,$C$15,IF(G80>0,IF(G80=1,$C$15,G80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:I79)>0,IF(I79>0,$C$15,IF(H80>0,IF(H80=1,$C$15,H80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:J79)>0,IF(J79>0,$C$15,IF(I80>0,IF(I80=1,$C$15,I80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:K79)>0,IF(K79>0,$C$15,IF(J80>0,IF(J80=1,$C$15,J80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:L79)>0,IF(L79>0,$C$15,IF(K80>0,IF(K80=1,$C$15,K80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:M79)>0,IF(M79>0,$C$15,IF(L80>0,IF(L80=1,$C$15,L80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:N79)>0,IF(N79>0,$C$15,IF(M80>0,IF(M80=1,$C$15,M80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:O79)>0,IF(O79>0,$C$15,IF(N80>0,IF(N80=1,$C$15,N80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:P79)>0,IF(P79>0,$C$15,IF(O80>0,IF(O80=1,$C$15,O80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Q79)>0,IF(Q79>0,$C$15,IF(P80>0,IF(P80=1,$C$15,P80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:R79)>0,IF(R79>0,$C$15,IF(Q80>0,IF(Q80=1,$C$15,Q80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:S79)>0,IF(S79>0,$C$15,IF(R80>0,IF(R80=1,$C$15,R80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:T79)>0,IF(T79>0,$C$15,IF(S80>0,IF(S80=1,$C$15,S80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:U79)>0,IF(U79>0,$C$15,IF(T80>0,IF(T80=1,$C$15,T80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:V79)>0,IF(V79>0,$C$15,IF(U80>0,IF(U80=1,$C$15,U80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:W79)>0,IF(W79>0,$C$15,IF(V80>0,IF(V80=1,$C$15,V80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:X79)>0,IF(X79>0,$C$15,IF(W80>0,IF(W80=1,$C$15,W80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Y79)>0,IF(Y79>0,$C$15,IF(X80>0,IF(X80=1,$C$15,X80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Z79)>0,IF(Z79>0,$C$15,IF(Y80>0,IF(Y80=1,$C$15,Y80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AA79)>0,IF(AA79>0,$C$15,IF(Z80>0,IF(Z80=1,$C$15,Z80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AB79)>0,IF(AB79>0,$C$15,IF(AA80>0,IF(AA80=1,$C$15,AA80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AC79)>0,IF(AC79>0,$C$15,IF(AB80>0,IF(AB80=1,$C$15,AB80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AD79)>0,IF(AD79>0,$C$15,IF(AC80>0,IF(AC80=1,$C$15,AC80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AE79)>0,IF(AE79>0,$C$15,IF(AD80>0,IF(AD80=1,$C$15,AD80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AF79)>0,IF(AF79>0,$C$15,IF(AE80>0,IF(AE80=1,$C$15,AE80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AG79)>0,IF(AG79>0,$C$15,IF(AF80>0,IF(AF80=1,$C$15,AF80-1),$C$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C80=$C$15,$C$16,0)","v":0},{"$f":"IF(D80=$C$15,$C$16,0)","v":0},{"$f":"IF(E80=$C$15,$C$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF80=$C$15,$C$16,0)","v":0},{"$f":"IF(AG80=$C$15,$C$16,0)","v":0}]
[null,"Expense Item #2"]
[null,"First Expense Year?",{"$f":"IF($D$14=C$21,1,0)","v":0},{"$f":"IF($D$14=D$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C83>0,$D$15,0)","v":0},{"$f":"IF(SUM($C83:D83)>0,IF(D83>0,$D$15,IF(C84>0,IF(C84=1,$D$15,C84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:E83)>0,IF(E83>0,$D$15,IF(D84>0,IF(D84=1,$D$15,D84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:F83)>0,IF(F83>0,$D$15,IF(E84>0,IF(E84=1,$D$15,E84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:G83)>0,IF(G83>0,$D$15,IF(F84>0,IF(F84=1,$D$15,F84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:H83)>0,IF(H83>0,$D$15,IF(G84>0,IF(G84=1,$D$15,G84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:I83)>0,IF(I83>0,$D$15,IF(H84>0,IF(H84=1,$D$15,H84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:J83)>0,IF(J83>0,$D$15,IF(I84>0,IF(I84=1,$D$15,I84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:K83)>0,IF(K83>0,$D$15,IF(J84>0,IF(J84=1,$D$15,J84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:L83)>0,IF(L83>0,$D$15,IF(K84>0,IF(K84=1,$D$15,K84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:M83)>0,IF(M83>0,$D$15,IF(L84>0,IF(L84=1,$D$15,L84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:N83)>0,IF(N83>0,$D$15,IF(M84>0,IF(M84=1,$D$15,M84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:O83)>0,IF(O83>0,$D$15,IF(N84>0,IF(N84=1,$D$15,N84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:P83)>0,IF(P83>0,$D$15,IF(O84>0,IF(O84=1,$D$15,O84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Q83)>0,IF(Q83>0,$D$15,IF(P84>0,IF(P84=1,$D$15,P84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:R83)>0,IF(R83>0,$D$15,IF(Q84>0,IF(Q84=1,$D$15,Q84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:S83)>0,IF(S83>0,$D$15,IF(R84>0,IF(R84=1,$D$15,R84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:T83)>0,IF(T83>0,$D$15,IF(S84>0,IF(S84=1,$D$15,S84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:U83)>0,IF(U83>0,$D$15,IF(T84>0,IF(T84=1,$D$15,T84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:V83)>0,IF(V83>0,$D$15,IF(U84>0,IF(U84=1,$D$15,U84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:W83)>0,IF(W83>0,$D$15,IF(V84>0,IF(V84=1,$D$15,V84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:X83)>0,IF(X83>0,$D$15,IF(W84>0,IF(W84=1,$D$15,W84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Y83)>0,IF(Y83>0,$D$15,IF(X84>0,IF(X84=1,$D$15,X84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Z83)>0,IF(Z83>0,$D$15,IF(Y84>0,IF(Y84=1,$D$15,Y84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AA83)>0,IF(AA83>0,$D$15,IF(Z84>0,IF(Z84=1,$D$15,Z84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AB83)>0,IF(AB83>0,$D$15,IF(AA84>0,IF(AA84=1,$D$15,AA84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AC83)>0,IF(AC83>0,$D$15,IF(AB84>0,IF(AB84=1,$D$15,AB84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AD83)>0,IF(AD83>0,$D$15,IF(AC84>0,IF(AC84=1,$D$15,AC84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AE83)>0,IF(AE83>0,$D$15,IF(AD84>0,IF(AD84=1,$D$15,AD84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AF83)>0,IF(AF83>0,$D$15,IF(AE84>0,IF(AE84=1,$D$15,AE84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AG83)>0,IF(AG83>0,$D$15,IF(AF84>0,IF(AF84=1,$D$15,AF84-1),$D$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C84=$D$15,$D$16,0)","v":0},{"$f":"IF(D84=$D$15,$D$16,0)","v":0},{"$f":"IF(E84=$D$15,$D$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF84=$D$15,$D$16,0)","v":0},{"$f":"IF(AG84=$D$15,$D$16,0)","v":0}]
[null,"Expense Item #3"]
[null,"First Expense Year?",{"$f":"IF($E$14=C$21,1,0)","v":0},{"$f":"IF($E$14=D$22,1,0)","v":0},{"$f":"IF($E$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C87>0,$E$15,0)","v":0},{"$f":"IF(SUM($C87:D87)>0,IF(D87>0,$E$15,IF(C88>0,IF(C88=1,$E$15,C88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:E87)>0,IF(E87>0,$E$15,IF(D88>0,IF(D88=1,$E$15,D88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:F87)>0,IF(F87>0,$E$15,IF(E88>0,IF(E88=1,$E$15,E88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:G87)>0,IF(G87>0,$E$15,IF(F88>0,IF(F88=1,$E$15,F88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:H87)>0,IF(H87>0,$E$15,IF(G88>0,IF(G88=1,$E$15,G88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:I87)>0,IF(I87>0,$E$15,IF(H88>0,IF(H88=1,$E$15,H88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:J87)>0,IF(J87>0,$E$15,IF(I88>0,IF(I88=1,$E$15,I88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:K87)>0,IF(K87>0,$E$15,IF(J88>0,IF(J88=1,$E$15,J88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:L87)>0,IF(L87>0,$E$15,IF(K88>0,IF(K88=1,$E$15,K88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:M87)>0,IF(M87>0,$E$15,IF(L88>0,IF(L88=1,$E$15,L88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:N87)>0,IF(N87>0,$E$15,IF(M88>0,IF(M88=1,$E$15,M88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:O87)>0,IF(O87>0,$E$15,IF(N88>0,IF(N88=1,$E$15,N88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:P87)>0,IF(P87>0,$E$15,IF(O88>0,IF(O88=1,$E$15,O88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Q87)>0,IF(Q87>0,$E$15,IF(P88>0,IF(P88=1,$E$15,P88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:R87)>0,IF(R87>0,$E$15,IF(Q88>0,IF(Q88=1,$E$15,Q88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:S87)>0,IF(S87>0,$E$15,IF(R88>0,IF(R88=1,$E$15,R88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:T87)>0,IF(T87>0,$E$15,IF(S88>0,IF(S88=1,$E$15,S88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:U87)>0,IF(U87>0,$E$15,IF(T88>0,IF(T88=1,$E$15,T88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:V87)>0,IF(V87>0,$E$15,IF(U88>0,IF(U88=1,$E$15,U88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:W87)>0,IF(W87>0,$E$15,IF(V88>0,IF(V88=1,$E$15,V88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:X87)>0,IF(X87>0,$E$15,IF(W88>0,IF(W88=1,$E$15,W88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Y87)>0,IF(Y87>0,$E$15,IF(X88>0,IF(X88=1,$E$15,X88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Z87)>0,IF(Z87>0,$E$15,IF(Y88>0,IF(Y88=1,$E$15,Y88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AA87)>0,IF(AA87>0,$E$15,IF(Z88>0,IF(Z88=1,$E$15,Z88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AB87)>0,IF(AB87>0,$E$15,IF(AA88>0,IF(AA88=1,$E$15,AA88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AC87)>0,IF(AC87>0,$E$15,IF(AB88>0,IF(AB88=1,$E$15,AB88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AD87)>0,IF(AD87>0,$E$15,IF(AC88>0,IF(AC88=1,$E$15,AC88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AE87)>0,IF(AE87>0,$E$15,IF(AD88>0,IF(AD88=1,$E$15,AD88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AF87)>0,IF(AF87>0,$E$15,IF(AE88>0,IF(AE88=1,$E$15,AE88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AG87)>0,IF(AG87>0,$E$15,IF(AF88>0,IF(AF88=1,$E$15,AF88-1),$E$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C88=$E$15,$E$16,0)","v":0},{"$f":"IF(D88=$E$15,$E$16,0)","v":0},{"$f":"IF(E88=$E$15,$E$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF88=$E$15,$E$16,0)","v":0},{"$f":"IF(AG88=$E$15,$E$16,0)","v":0}]
[null,"Expense Item #4"]
[null,"First Expense Year?",{"$f":"IF($F$14=C$21,1,0)","v":0},{"$f":"IF($F$14=D$22,1,0)","v":0},{"$f":"IF($F$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C91>0,$F$15,0)","v":0},{"$f":"IF(SUM($C91:D91)>0,IF(D91>0,$F$15,IF(C92>0,IF(C92=1,$F$15,C92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:E91)>0,IF(E91>0,$F$15,IF(D92>0,IF(D92=1,$F$15,D92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:F91)>0,IF(F91>0,$F$15,IF(E92>0,IF(E92=1,$F$15,E92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:G91)>0,IF(G91>0,$F$15,IF(F92>0,IF(F92=1,$F$15,F92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:H91)>0,IF(H91>0,$F$15,IF(G92>0,IF(G92=1,$F$15,G92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:I91)>0,IF(I91>0,$F$15,IF(H92>0,IF(H92=1,$F$15,H92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:J91)>0,IF(J91>0,$F$15,IF(I92>0,IF(I92=1,$F$15,I92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:K91)>0,IF(K91>0,$F$15,IF(J92>0,IF(J92=1,$F$15,J92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:L91)>0,IF(L91>0,$F$15,IF(K92>0,IF(K92=1,$F$15,K92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:M91)>0,IF(M91>0,$F$15,IF(L92>0,IF(L92=1,$F$15,L92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:N91)>0,IF(N91>0,$F$15,IF(M92>0,IF(M92=1,$F$15,M92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:O91)>0,IF(O91>0,$F$15,IF(N92>0,IF(N92=1,$F$15,N92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:P91)>0,IF(P91>0,$F$15,IF(O92>0,IF(O92=1,$F$15,O92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Q91)>0,IF(Q91>0,$F$15,IF(P92>0,IF(P92=1,$F$15,P92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:R91)>0,IF(R91>0,$F$15,IF(Q92>0,IF(Q92=1,$F$15,Q92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:S91)>0,IF(S91>0,$F$15,IF(R92>0,IF(R92=1,$F$15,R92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:T91)>0,IF(T91>0,$F$15,IF(S92>0,IF(S92=1,$F$15,S92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:U91)>0,IF(U91>0,$F$15,IF(T92>0,IF(T92=1,$F$15,T92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:V91)>0,IF(V91>0,$F$15,IF(U92>0,IF(U92=1,$F$15,U92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:W91)>0,IF(W91>0,$F$15,IF(V92>0,IF(V92=1,$F$15,V92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:X91)>0,IF(X91>0,$F$15,IF(W92>0,IF(W92=1,$F$15,W92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Y91)>0,IF(Y91>0,$F$15,IF(X92>0,IF(X92=1,$F$15,X92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Z91)>0,IF(Z91>0,$F$15,IF(Y92>0,IF(Y92=1,$F$15,Y92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AA91)>0,IF(AA91>0,$F$15,IF(Z92>0,IF(Z92=1,$F$15,Z92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AB91)>0,IF(AB91>0,$F$15,IF(AA92>0,IF(AA92=1,$F$15,AA92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AC91)>0,IF(AC91>0,$F$15,IF(AB92>0,IF(AB92=1,$F$15,AB92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AD91)>0,IF(AD91>0,$F$15,IF(AC92>0,IF(AC92=1,$F$15,AC92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AE91)>0,IF(AE91>0,$F$15,IF(AD92>0,IF(AD92=1,$F$15,AD92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AF91)>0,IF(AF91>0,$F$15,IF(AE92>0,IF(AE92=1,$F$15,AE92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AG91)>0,IF(AG91>0,$F$15,IF(AF92>0,IF(AF92=1,$F$15,AF92-1),$F$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C92=$F$15,$F$16,0)","v":0},{"$f":"IF(D92=$F$15,$F$16,0)","v":0},{"$f":"IF(E92=$F$15,$F$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF92=$F$15,$F$16,0)","v":0},{"$f":"IF(AG92=$F$15,$F$16,0)","v":0}]
[null,"Expense Item #5"]
[null,"First Expense Year?",{"$f":"IF($G$14=C$21,1,0)","v":0},{"$f":"IF($G$14=D$22,1,0)","v":0},{"$f":"IF($G$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C95>0,$G$15,0)","v":0},{"$f":"IF(SUM($C95:D95)>0,IF(D95>0,$G$15,IF(C96>0,IF(C96=1,$G$15,C96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:E95)>0,IF(E95>0,$G$15,IF(D96>0,IF(D96=1,$G$15,D96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:F95)>0,IF(F95>0,$G$15,IF(E96>0,IF(E96=1,$G$15,E96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:G95)>0,IF(G95>0,$G$15,IF(F96>0,IF(F96=1,$G$15,F96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:H95)>0,IF(H95>0,$G$15,IF(G96>0,IF(G96=1,$G$15,G96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:I95)>0,IF(I95>0,$G$15,IF(H96>0,IF(H96=1,$G$15,H96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:J95)>0,IF(J95>0,$G$15,IF(I96>0,IF(I96=1,$G$15,I96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:K95)>0,IF(K95>0,$G$15,IF(J96>0,IF(J96=1,$G$15,J96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:L95)>0,IF(L95>0,$G$15,IF(K96>0,IF(K96=1,$G$15,K96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:M95)>0,IF(M95>0,$G$15,IF(L96>0,IF(L96=1,$G$15,L96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:N95)>0,IF(N95>0,$G$15,IF(M96>0,IF(M96=1,$G$15,M96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:O95)>0,IF(O95>0,$G$15,IF(N96>0,IF(N96=1,$G$15,N96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:P95)>0,IF(P95>0,$G$15,IF(O96>0,IF(O96=1,$G$15,O96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Q95)>0,IF(Q95>0,$G$15,IF(P96>0,IF(P96=1,$G$15,P96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:R95)>0,IF(R95>0,$G$15,IF(Q96>0,IF(Q96=1,$G$15,Q96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:S95)>0,IF(S95>0,$G$15,IF(R96>0,IF(R96=1,$G$15,R96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:T95)>0,IF(T95>0,$G$15,IF(S96>0,IF(S96=1,$G$15,S96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:U95)>0,IF(U95>0,$G$15,IF(T96>0,IF(T96=1,$G$15,T96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:V95)>0,IF(V95>0,$G$15,IF(U96>0,IF(U96=1,$G$15,U96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:W95)>0,IF(W95>0,$G$15,IF(V96>0,IF(V96=1,$G$15,V96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:X95)>0,IF(X95>0,$G$15,IF(W96>0,IF(W96=1,$G$15,W96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Y95)>0,IF(Y95>0,$G$15,IF(X96>0,IF(X96=1,$G$15,X96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Z95)>0,IF(Z95>0,$G$15,IF(Y96>0,IF(Y96=1,$G$15,Y96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AA95)>0,IF(AA95>0,$G$15,IF(Z96>0,IF(Z96=1,$G$15,Z96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AB95)>0,IF(AB95>0,$G$15,IF(AA96>0,IF(AA96=1,$G$15,AA96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AC95)>0,IF(AC95>0,$G$15,IF(AB96>0,IF(AB96=1,$G$15,AB96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AD95)>0,IF(AD95>0,$G$15,IF(AC96>0,IF(AC96=1,$G$15,AC96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AE95)>0,IF(AE95>0,$G$15,IF(AD96>0,IF(AD96=1,$G$15,AD96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AF95)>0,IF(AF95>0,$G$15,IF(AE96>0,IF(AE96=1,$G$15,AE96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AG95)>0,IF(AG95>0,$G$15,IF(AF96>0,IF(AF96=1,$G$15,AF96-1),$G$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C96=$G$15,$G$16,0)","v":0},{"$f":"IF(D96=$G$15,$G$16,0)","v":0},{"$f":"IF(E96=$G$15,$G$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF96=$G$15,$G$16,0)","v":0},{"$f":"IF(AG96=$G$15,$G$16,0)","v":0}]
[null,"Expense Item #6"]
[null,"First Expense Year?",{"$f":"IF($H$14=C$21,1,0)","v":0},{"$f":"IF($H$14=D$22,1,0)","v":0},{"$f":"IF($H$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C99>0,$H$15,0)","v":0},{"$f":"IF(SUM($C99:D99)>0,IF(D99>0,$H$15,IF(C100>0,IF(C100=1,$H$15,C100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:E99)>0,IF(E99>0,$H$15,IF(D100>0,IF(D100=1,$H$15,D100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:F99)>0,IF(F99>0,$H$15,IF(E100>0,IF(E100=1,$H$15,E100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:G99)>0,IF(G99>0,$H$15,IF(F100>0,IF(F100=1,$H$15,F100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:H99)>0,IF(H99>0,$H$15,IF(G100>0,IF(G100=1,$H$15,G100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:I99)>0,IF(I99>0,$H$15,IF(H100>0,IF(H100=1,$H$15,H100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:J99)>0,IF(J99>0,$H$15,IF(I100>0,IF(I100=1,$H$15,I100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:K99)>0,IF(K99>0,$H$15,IF(J100>0,IF(J100=1,$H$15,J100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:L99)>0,IF(L99>0,$H$15,IF(K100>0,IF(K100=1,$H$15,K100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:M99)>0,IF(M99>0,$H$15,IF(L100>0,IF(L100=1,$H$15,L100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:N99)>0,IF(N99>0,$H$15,IF(M100>0,IF(M100=1,$H$15,M100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:O99)>0,IF(O99>0,$H$15,IF(N100>0,IF(N100=1,$H$15,N100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:P99)>0,IF(P99>0,$H$15,IF(O100>0,IF(O100=1,$H$15,O100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Q99)>0,IF(Q99>0,$H$15,IF(P100>0,IF(P100=1,$H$15,P100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:R99)>0,IF(R99>0,$H$15,IF(Q100>0,IF(Q100=1,$H$15,Q100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:S99)>0,IF(S99>0,$H$15,IF(R100>0,IF(R100=1,$H$15,R100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:T99)>0,IF(T99>0,$H$15,IF(S100>0,IF(S100=1,$H$15,S100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:U99)>0,IF(U99>0,$H$15,IF(T100>0,IF(T100=1,$H$15,T100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:V99)>0,IF(V99>0,$H$15,IF(U100>0,IF(U100=1,$H$15,U100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:W99)>0,IF(W99>0,$H$15,IF(V100>0,IF(V100=1,$H$15,V100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:X99)>0,IF(X99>0,$H$15,IF(W100>0,IF(W100=1,$H$15,W100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Y99)>0,IF(Y99>0,$H$15,IF(X100>0,IF(X100=1,$H$15,X100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Z99)>0,IF(Z99>0,$H$15,IF(Y100>0,IF(Y100=1,$H$15,Y100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AA99)>0,IF(AA99>0,$H$15,IF(Z100>0,IF(Z100=1,$H$15,Z100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AB99)>0,IF(AB99>0,$H$15,IF(AA100>0,IF(AA100=1,$H$15,AA100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AC99)>0,IF(AC99>0,$H$15,IF(AB100>0,IF(AB100=1,$H$15,AB100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AD99)>0,IF(AD99>0,$H$15,IF(AC100>0,IF(AC100=1,$H$15,AC100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AE99)>0,IF(AE99>0,$H$15,IF(AD100>0,IF(AD100=1,$H$15,AD100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AF99)>0,IF(AF99>0,$H$15,IF(AE100>0,IF(AE100=1,$H$15,AE100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AG99)>0,IF(AG99>0,$H$15,IF(AF100>0,IF(AF100=1,$H$15,AF100-1),$H$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C100=$H$15,$H$16,0)","v":0},{"$f":"IF(D100=$H$15,$H$16,0)","v":0},{"$f":"IF(E100=$H$15,$H$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF100=$H$15,$H$16,0)","v":0},{"$f":"IF(AG100=$H$15,$H$16,0)","v":0}]
[null,"Expense Item #7"]
[null,"First Expense Year?",{"$f":"IF($I$14=C$21,1,0)","v":0},{"$f":"IF($I$14=D$22,1,0)","v":0},{"$f":"IF($I$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C103>0,$I$15,0)","v":0},{"$f":"IF(SUM($C103:D103)>0,IF(D103>0,$I$15,IF(C104>0,IF(C104=1,$I$15,C104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:E103)>0,IF(E103>0,$I$15,IF(D104>0,IF(D104=1,$I$15,D104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:F103)>0,IF(F103>0,$I$15,IF(E104>0,IF(E104=1,$I$15,E104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:G103)>0,IF(G103>0,$I$15,IF(F104>0,IF(F104=1,$I$15,F104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:H103)>0,IF(H103>0,$I$15,IF(G104>0,IF(G104=1,$I$15,G104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:I103)>0,IF(I103>0,$I$15,IF(H104>0,IF(H104=1,$I$15,H104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:J103)>0,IF(J103>0,$I$15,IF(I104>0,IF(I104=1,$I$15,I104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:K103)>0,IF(K103>0,$I$15,IF(J104>0,IF(J104=1,$I$15,J104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:L103)>0,IF(L103>0,$I$15,IF(K104>0,IF(K104=1,$I$15,K104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:M103)>0,IF(M103>0,$I$15,IF(L104>0,IF(L104=1,$I$15,L104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:N103)>0,IF(N103>0,$I$15,IF(M104>0,IF(M104=1,$I$15,M104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:O103)>0,IF(O103>0,$I$15,IF(N104>0,IF(N104=1,$I$15,N104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:P103)>0,IF(P103>0,$I$15,IF(O104>0,IF(O104=1,$I$15,O104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Q103)>0,IF(Q103>0,$I$15,IF(P104>0,IF(P104=1,$I$15,P104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:R103)>0,IF(R103>0,$I$15,IF(Q104>0,IF(Q104=1,$I$15,Q104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:S103)>0,IF(S103>0,$I$15,IF(R104>0,IF(R104=1,$I$15,R104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:T103)>0,IF(T103>0,$I$15,IF(S104>0,IF(S104=1,$I$15,S104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:U103)>0,IF(U103>0,$I$15,IF(T104>0,IF(T104=1,$I$15,T104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:V103)>0,IF(V103>0,$I$15,IF(U104>0,IF(U104=1,$I$15,U104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:W103)>0,IF(W103>0,$I$15,IF(V104>0,IF(V104=1,$I$15,V104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:X103)>0,IF(X103>0,$I$15,IF(W104>0,IF(W104=1,$I$15,W104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Y103)>0,IF(Y103>0,$I$15,IF(X104>0,IF(X104=1,$I$15,X104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Z103)>0,IF(Z103>0,$I$15,IF(Y104>0,IF(Y104=1,$I$15,Y104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AA103)>0,IF(AA103>0,$I$15,IF(Z104>0,IF(Z104=1,$I$15,Z104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AB103)>0,IF(AB103>0,$I$15,IF(AA104>0,IF(AA104=1,$I$15,AA104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AC103)>0,IF(AC103>0,$I$15,IF(AB104>0,IF(AB104=1,$I$15,AB104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AD103)>0,IF(AD103>0,$I$15,IF(AC104>0,IF(AC104=1,$I$15,AC104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AE103)>0,IF(AE103>0,$I$15,IF(AD104>0,IF(AD104=1,$I$15,AD104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AF103)>0,IF(AF103>0,$I$15,IF(AE104>0,IF(AE104=1,$I$15,AE104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AG103)>0,IF(AG103>0,$I$15,IF(AF104>0,IF(AF104=1,$I$15,AF104-1),$I$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C104=$I$15,$I$16,0)","v":0},{"$f":"IF(D104=$I$15,$I$16,0)","v":0},{"$f":"IF(E104=$I$15,$I$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF104=$I$15,$I$16,0)","v":0},{"$f":"IF(AG104=$I$15,$I$16,0)","v":0}]
[null,"Expense Item #8"]
[null,"First Expense Year?",{"$f":"IF($J$14=C$21,1,0)","v":0},{"$f":"IF($J$14=D$22,1,0)","v":0},{"$f":"IF($J$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C107>0,$J$15,0)","v":0},{"$f":"IF(SUM($C107:D107)>0,IF(D107>0,$J$15,IF(C108>0,IF(C108=1,$J$15,C108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:E107)>0,IF(E107>0,$J$15,IF(D108>0,IF(D108=1,$J$15,D108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:F107)>0,IF(F107>0,$J$15,IF(E108>0,IF(E108=1,$J$15,E108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:G107)>0,IF(G107>0,$J$15,IF(F108>0,IF(F108=1,$J$15,F108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:H107)>0,IF(H107>0,$J$15,IF(G108>0,IF(G108=1,$J$15,G108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:I107)>0,IF(I107>0,$J$15,IF(H108>0,IF(H108=1,$J$15,H108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:J107)>0,IF(J107>0,$J$15,IF(I108>0,IF(I108=1,$J$15,I108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:K107)>0,IF(K107>0,$J$15,IF(J108>0,IF(J108=1,$J$15,J108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:L107)>0,IF(L107>0,$J$15,IF(K108>0,IF(K108=1,$J$15,K108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:M107)>0,IF(M107>0,$J$15,IF(L108>0,IF(L108=1,$J$15,L108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:N107)>0,IF(N107>0,$J$15,IF(M108>0,IF(M108=1,$J$15,M108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:O107)>0,IF(O107>0,$J$15,IF(N108>0,IF(N108=1,$J$15,N108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:P107)>0,IF(P107>0,$J$15,IF(O108>0,IF(O108=1,$J$15,O108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Q107)>0,IF(Q107>0,$J$15,IF(P108>0,IF(P108=1,$J$15,P108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:R107)>0,IF(R107>0,$J$15,IF(Q108>0,IF(Q108=1,$J$15,Q108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:S107)>0,IF(S107>0,$J$15,IF(R108>0,IF(R108=1,$J$15,R108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:T107)>0,IF(T107>0,$J$15,IF(S108>0,IF(S108=1,$J$15,S108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:U107)>0,IF(U107>0,$J$15,IF(T108>0,IF(T108=1,$J$15,T108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:V107)>0,IF(V107>0,$J$15,IF(U108>0,IF(U108=1,$J$15,U108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:W107)>0,IF(W107>0,$J$15,IF(V108>0,IF(V108=1,$J$15,V108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:X107)>0,IF(X107>0,$J$15,IF(W108>0,IF(W108=1,$J$15,W108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Y107)>0,IF(Y107>0,$J$15,IF(X108>0,IF(X108=1,$J$15,X108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Z107)>0,IF(Z107>0,$J$15,IF(Y108>0,IF(Y108=1,$J$15,Y108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AA107)>0,IF(AA107>0,$J$15,IF(Z108>0,IF(Z108=1,$J$15,Z108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AB107)>0,IF(AB107>0,$J$15,IF(AA108>0,IF(AA108=1,$J$15,AA108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AC107)>0,IF(AC107>0,$J$15,IF(AB108>0,IF(AB108=1,$J$15,AB108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AD107)>0,IF(AD107>0,$J$15,IF(AC108>0,IF(AC108=1,$J$15,AC108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AE107)>0,IF(AE107>0,$J$15,IF(AD108>0,IF(AD108=1,$J$15,AD108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AF107)>0,IF(AF107>0,$J$15,IF(AE108>0,IF(AE108=1,$J$15,AE108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AG107)>0,IF(AG107>0,$J$15,IF(AF108>0,IF(AF108=1,$J$15,AF108-1),$J$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C108=$J$15,$J$16,0)","v":0},{"$f":"IF(D108=$J$15,$J$16,0)","v":0},{"$f":"IF(E108=$J$15,$J$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF108=$J$15,$J$16,0)","v":0},{"$f":"IF(AG108=$J$15,$J$16,0)","v":0}]
[null,"Expense Item #9"]
[null,"First Expense Year?",{"$f":"IF($K$14=C$21,1,0)","v":0},{"$f":"IF($K$14=D$22,1,0)","v":0},{"$f":"IF($K$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C111>0,$K$15,0)","v":0},{"$f":"IF(SUM($C111:D111)>0,IF(D111>0,$K$15,IF(C112>0,IF(C112=1,$K$15,C112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:E111)>0,IF(E111>0,$K$15,IF(D112>0,IF(D112=1,$K$15,D112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:F111)>0,IF(F111>0,$K$15,IF(E112>0,IF(E112=1,$K$15,E112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:G111)>0,IF(G111>0,$K$15,IF(F112>0,IF(F112=1,$K$15,F112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:H111)>0,IF(H111>0,$K$15,IF(G112>0,IF(G112=1,$K$15,G112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:I111)>0,IF(I111>0,$K$15,IF(H112>0,IF(H112=1,$K$15,H112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:J111)>0,IF(J111>0,$K$15,IF(I112>0,IF(I112=1,$K$15,I112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:K111)>0,IF(K111>0,$K$15,IF(J112>0,IF(J112=1,$K$15,J112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:L111)>0,IF(L111>0,$K$15,IF(K112>0,IF(K112=1,$K$15,K112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:M111)>0,IF(M111>0,$K$15,IF(L112>0,IF(L112=1,$K$15,L112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:N111)>0,IF(N111>0,$K$15,IF(M112>0,IF(M112=1,$K$15,M112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:O111)>0,IF(O111>0,$K$15,IF(N112>0,IF(N112=1,$K$15,N112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:P111)>0,IF(P111>0,$K$15,IF(O112>0,IF(O112=1,$K$15,O112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Q111)>0,IF(Q111>0,$K$15,IF(P112>0,IF(P112=1,$K$15,P112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:R111)>0,IF(R111>0,$K$15,IF(Q112>0,IF(Q112=1,$K$15,Q112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:S111)>0,IF(S111>0,$K$15,IF(R112>0,IF(R112=1,$K$15,R112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:T111)>0,IF(T111>0,$K$15,IF(S112>0,IF(S112=1,$K$15,S112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:U111)>0,IF(U111>0,$K$15,IF(T112>0,IF(T112=1,$K$15,T112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:V111)>0,IF(V111>0,$K$15,IF(U112>0,IF(U112=1,$K$15,U112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:W111)>0,IF(W111>0,$K$15,IF(V112>0,IF(V112=1,$K$15,V112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:X111)>0,IF(X111>0,$K$15,IF(W112>0,IF(W112=1,$K$15,W112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Y111)>0,IF(Y111>0,$K$15,IF(X112>0,IF(X112=1,$K$15,X112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Z111)>0,IF(Z111>0,$K$15,IF(Y112>0,IF(Y112=1,$K$15,Y112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AA111)>0,IF(AA111>0,$K$15,IF(Z112>0,IF(Z112=1,$K$15,Z112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AB111)>0,IF(AB111>0,$K$15,IF(AA112>0,IF(AA112=1,$K$15,AA112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AC111)>0,IF(AC111>0,$K$15,IF(AB112>0,IF(AB112=1,$K$15,AB112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AD111)>0,IF(AD111>0,$K$15,IF(AC112>0,IF(AC112=1,$K$15,AC112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AE111)>0,IF(AE111>0,$K$15,IF(AD112>0,IF(AD112=1,$K$15,AD112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AF111)>0,IF(AF111>0,$K$15,IF(AE112>0,IF(AE112=1,$K$15,AE112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AG111)>0,IF(AG111>0,$K$15,IF(AF112>0,IF(AF112=1,$K$15,AF112-1),$K$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C112=$K$15,$K$16,0)","v":0},{"$f":"IF(D112=$K$15,$K$16,0)","v":0},{"$f":"IF(E112=$K$15,$K$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF112=$K$15,$K$16,0)","v":0},{"$f":"IF(AG112=$K$15,$K$16,0)","v":0}]
[null,"Expense Item #10"]
[null,"First Expense Year?",{"$f":"IF($L$14=C$21,1,0)","v":0},{"$f":"IF($L$14=D$22,1,0)","v":0},{"$f":"IF($L$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C115>0,$L$15,0)","v":0},{"$f":"IF(SUM($C115:D115)>0,IF(D115>0,$L$15,IF(C116>0,IF(C116=1,$L$15,C116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:E115)>0,IF(E115>0,$L$15,IF(D116>0,IF(D116=1,$L$15,D116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:F115)>0,IF(F115>0,$L$15,IF(E116>0,IF(E116=1,$L$15,E116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:G115)>0,IF(G115>0,$L$15,IF(F116>0,IF(F116=1,$L$15,F116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:H115)>0,IF(H115>0,$L$15,IF(G116>0,IF(G116=1,$L$15,G116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:I115)>0,IF(I115>0,$L$15,IF(H116>0,IF(H116=1,$L$15,H116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:J115)>0,IF(J115>0,$L$15,IF(I116>0,IF(I116=1,$L$15,I116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:K115)>0,IF(K115>0,$L$15,IF(J116>0,IF(J116=1,$L$15,J116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:L115)>0,IF(L115>0,$L$15,IF(K116>0,IF(K116=1,$L$15,K116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:M115)>0,IF(M115>0,$L$15,IF(L116>0,IF(L116=1,$L$15,L116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:N115)>0,IF(N115>0,$L$15,IF(M116>0,IF(M116=1,$L$15,M116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:O115)>0,IF(O115>0,$L$15,IF(N116>0,IF(N116=1,$L$15,N116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:P115)>0,IF(P115>0,$L$15,IF(O116>0,IF(O116=1,$L$15,O116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Q115)>0,IF(Q115>0,$L$15,IF(P116>0,IF(P116=1,$L$15,P116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:R115)>0,IF(R115>0,$L$15,IF(Q116>0,IF(Q116=1,$L$15,Q116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:S115)>0,IF(S115>0,$L$15,IF(R116>0,IF(R116=1,$L$15,R116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:T115)>0,IF(T115>0,$L$15,IF(S116>0,IF(S116=1,$L$15,S116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:U115)>0,IF(U115>0,$L$15,IF(T116>0,IF(T116=1,$L$15,T116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:V115)>0,IF(V115>0,$L$15,IF(U116>0,IF(U116=1,$L$15,U116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:W115)>0,IF(W115>0,$L$15,IF(V116>0,IF(V116=1,$L$15,V116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:X115)>0,IF(X115>0,$L$15,IF(W116>0,IF(W116=1,$L$15,W116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Y115)>0,IF(Y115>0,$L$15,IF(X116>0,IF(X116=1,$L$15,X116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Z115)>0,IF(Z115>0,$L$15,IF(Y116>0,IF(Y116=1,$L$15,Y116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AA115)>0,IF(AA115>0,$L$15,IF(Z116>0,IF(Z116=1,$L$15,Z116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AB115)>0,IF(AB115>0,$L$15,IF(AA116>0,IF(AA116=1,$L$15,AA116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AC115)>0,IF(AC115>0,$L$15,IF(AB116>0,IF(AB116=1,$L$15,AB116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AD115)>0,IF(AD115>0,$L$15,IF(AC116>0,IF(AC116=1,$L$15,AC116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AE115)>0,IF(AE115>0,$L$15,IF(AD116>0,IF(AD116=1,$L$15,AD116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AF115)>0,IF(AF115>0,$L$15,IF(AE116>0,IF(AE116=1,$L$15,AE116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AG115)>0,IF(AG115>0,$L$15,IF(AF116>0,IF(AF116=1,$L$15,AF116-1),$L$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C116=$L$15,$L$16,0)","v":0},{"$f":"IF(D116=$L$15,$L$16,0)","v":0},{"$f":"IF(E116=$L$15,$L$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF116=$L$15,$L$16,0)","v":0},{"$f":"IF(AG116=$L$15,$L$16,0)","v":0}]

{"sheet":"Taxes & Fees","index":16,"n_rows":251,"n_cols":33,"rows_kept":251,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Taxes and Fees",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,"LINKS TO SCENARIO SHEET",null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,null,null,{"$f":"IF(Scenarios!C106<>\"\",Scenarios!C106,\"\")","v":""},{"$f":"IF(Scenarios!D106<>\"\",Scenarios!D106,\"\")","v":""},{"$f":"IF(Scenarios!E106<>\"\",Scenarios!E106,\"\")","v":""},{"$f":"IF(Scenarios!F106<>\"\",Scenarios!F106,\"\")","v":""},{"$f":"IF(Scenarios!G106<>\"\",Scenarios!G106,\"\")","v":""},{"$f":"IF(Scenarios!H106<>\"\",Scenarios!H106,\"\")","v":""},{"$f":"IF(Scenarios!I106<>\"\",Scenarios!I106,\"\")","v":""},{"$f":"IF(Scenarios!J106<>\"\",Scenarios!J106,\"\")","v":""},{"$f":"IF(Scenarios!K106<>\"\",Scenarios!K106,\"\")","v":""},{"$f":"IF(Scenarios!L106<>\"\",Scenarios!L106,\"\")","v":""},{"$f":"IF(Scenarios!M106<>\"\",Scenarios!M106,\"\")","v":""},{"$f":"IF(Scenarios!N106<>\"\",Scenarios!N106,\"\")","v":""}]
[null,"Scenario",3,{"$f":"IF(Scenarios!C117<>\"\",Scenarios!C117,\"\")","v":0},{"$f":"IF(Scenarios!D117<>\"\",Scenarios!D117,\"\")","v":0},{"$f":"IF(Scenarios!E117<>\"\",Scenarios!E117,\"\")","v":0},{"$f":"IF(Scenarios!F117<>\"\",Scenarios!F117,\"\")","v":0},{"$f":"IF(Scenarios!G117<>\"\",Scenarios!G117,\"\")","v":0},{"$f":"IF(Scenarios!H117<>\"\",Scenarios!H117,\"\")","v":0},{"$f":"IF(Scenarios!I117<>\"\",Scenarios!I117,\"\")","v":0},{"$f":"IF(Scenarios!J117<>\"\",Scenarios!J117,\"\")","v":0},{"$f":"IF(Scenarios!K117<>\"\",Scenarios!K117,\"\")","v":0},{"$f":"IF(Scenarios!L117<>\"\",Scenarios!L117,\"\")","v":0},{"$f":"IF(Scenarios!M117<>\"\",Scenarios!M117,\"\")","v":0},{"$f":"IF(Scenarios!N117<>\"\",Scenarios!N117,\"\")","v":0}]
[null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":708743}]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G9+1","v":3},4,5,6,7,8,9,10,11]
[]
[]
[]
[null,"ENTER TAX INFORMATION"]
[null,"Taxable entity?","True"]
[]
[null,"References from Tax Credits tab"]
[null,"Production Tax Credits","FEDERAL PTC","STATE PTC1","STATE PTC2"]
[null,"Refundable tax credits?",{"$f":"'Tax Credits'!C18","v":"False"},{"$f":"'Tax Credits'!D18","v":"False"},{"$f":"'Tax Credits'!E18","v":"False"}]
[null,"Allow PTC carry forward?",{"$f":"'Tax Credits'!C19","v":"True"},{"$f":"'Tax Credits'!D19","v":"True"},{"$f":"'Tax Credits'!E19","v":"True"}]
[null,"Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C20","v":10},{"$f":"'Tax Credits'!D20","v":10},{"$f":"'Tax Credits'!E20","v":10}]
[null,"Investment Tax Credits","FEDERAL ITC","STATE ITC"]
[null,"Refundable tax credits?","False","False"]
[null,"Allow ITC carry forward?",{"$f":"'Tax Credits'!C25","v":0},{"$f":"'Tax Credits'!D25","v":"True"}]
[null,"Maximum years ITC carry forward?",{"$f":"'Tax Credits'!C26","v":0},{"$f":"'Tax Credits'!D26","v":5}]
[]
[null,"ENTER TAXES RATES, FEES AND ROYALTY PAYMENTS"]
[null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+C27+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C28+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Income Taxes and Fees"]
[null,"Federal Tax Rate",null,null,{"$f":"D30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Rate",null,null,{"$f":"D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Rate"]
[null,"Franchise Fee (Gross Sales - Product #1)"]
[null,"Franchise Fee (Gross Sales - Product #2)"]
[null,"Franchise Fee (Gross Sales - Product #3)"]
[null,"Tax Credits Applied (from \"Tax Credits\" tab)"]
[null,"Production Tax Credits (with sensitivity)"]
[null,"Federal PTC",{"$f":"'Tax Credits'!D38","v":0},{"$f":"'Tax Credits'!E38","v":0},{"$f":"'Tax Credits'!F38","v":0},{"$f":"'Tax Credits'!G38","v":0},{"$f":"'Tax Credits'!H38","v":0},{"$f":"'Tax Credits'!I38","v":0},{"$f":"'Tax Credits'!J38","v":0},{"$f":"'Tax Credits'!K38","v":0},{"$f":"'Tax Credits'!L38","v":0},{"$f":"'Tax Credits'!M38","v":0}]
[null,"State PTC1 ",{"$f":"'Tax Credits'!D47","v":0},{"$f":"'Tax Credits'!E47","v":0},{"$f":"'Tax Credits'!F47","v":0},{"$f":"'Tax Credits'!G47","v":0},{"$f":"'Tax Credits'!H47","v":0},{"$f":"'Tax Credits'!I47","v":0},{"$f":"'Tax Credits'!J47","v":0},{"$f":"'Tax Credits'!K47","v":0},{"$f":"'Tax Credits'!L47","v":0},{"$f":"'Tax Credits'!M47","v":0}]
[null,"State PTC 2",{"$f":"'Tax Credits'!D56","v":0},{"$f":"'Tax Credits'!E56","v":0},{"$f":"'Tax Credits'!F56","v":0},{"$f":"'Tax Credits'!G56","v":0},{"$f":"'Tax Credits'!H56","v":0},{"$f":"'Tax Credits'!I56","v":0},{"$f":"'Tax Credits'!J56","v":0},{"$f":"'Tax Credits'!K56","v":0},{"$f":"'Tax Credits'!L56","v":0},{"$f":"'Tax Credits'!M56","v":0}]
[null,"Total PTCs (with sensitivities)",{"$f":"SUM(C38:C40)","v":0},{"$f":"SUM(D38:D40)","v":0},0,0,0,0,0,0,0,0]
[null,"Total PTC tax credits used (with sensitivities)",{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!B16+'PTC Calculations'!B137+'State PTC2 Calculations'!B17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!C16+'PTC Calculations'!C137+'State PTC2 Calculations'!C17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!D16+'PTC Calculations'!D137+'State PTC2 Calculations'!D17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!E16+'PTC Calculations'!E137+'State PTC2 Calculations'!E17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!F16+'PTC Calculations'!F137+'State PTC2 Calculations'!F17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!G16+'PTC Calculations'!G137+'State PTC2 Calculations'!G17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!H16+'PTC Calculations'!H137+'State PTC2 Calculations'!H17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!I16+'PTC Calculations'!I137+'State PTC2 Calculations'!I17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!J16+'PTC Calculations'!J137+'State PTC2 Calculations'!J17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!K16+'PTC Calculations'!K137+'State PTC2 Calculations'!K17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!L16+'PTC Calculations'!L137+'State PTC2 Calculations'!L17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!M16+'PTC Calculations'!M137+'State PTC2 Calculations'!M17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!N16+'PTC Calculations'!N137+'State PTC2 Calculations'!N17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!O16+'PTC Calculations'!O137+'State PTC2 Calculations'!O17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!P16+'PTC Calculations'!P137+'State PTC2 Calculations'!P17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!Q16+'PTC Calculations'!Q137+'State PTC2 Calculations'!Q17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!R16+'PTC Calculations'!R137+'State PTC2 Calculations'!R17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!S16+'PTC Calculations'!S137+'State PTC2 Calculations'!S17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!T16+'PTC Calculations'!T137+'State PTC2 Calculations'!T17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!U16+'PTC Calculations'!U137+'State PTC2 Calculations'!U17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!V16+'PTC Calculations'!V137+'State PTC2 Calculations'!V17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!W16+'PTC Calculations'!W137+'State PTC2 Calculations'!W17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!X16+'PTC Calculations'!X137+'State PTC2 Calculations'!X17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!Y16+'PTC Calculations'!Y137+'State PTC2 Calculations'!Y17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!Z16+'PTC Calculations'!Z137+'State PTC2 Calculations'!Z17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!AA16+'PTC Calculations'!AA137+'State PTC2 Calculations'!AA17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!AB16+'PTC Calculations'!AB137+'State PTC2 Calculations'!AB17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!AC16+'PTC Calculations'!AC137+'State PTC2 Calculations'!AC17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!AD16+'PTC Calculations'!AD137+'State PTC2 Calculations'!AD17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!AE16+'PTC Calculations'!AE137+'State PTC2 Calculations'!AE17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$151=\"United States\",+'PTC Calculations'!AF16+'PTC Calculations'!AF137+'State PTC2 Calculations'!AF17,0),\"\")","v":0}]
[null,"Investment Tax Credits"]
[null,{"$f":"'Tax Credits'!B63:C63","v":" Federal Investment Tax Credit"},{"$f":"'Tax Credits'!D63","v":0},{"$f":"'Tax Credits'!E63","v":0},{"$f":"'Tax Credits'!F63","v":0},{"$f":"'Tax Credits'!G63","v":0},{"$f":"'Tax Credits'!H63","v":0},{"$f":"'Tax Credits'!I63","v":0},{"$f":"'Tax Credits'!J63","v":0},{"$f":"'Tax Credits'!K63","v":0},{"$f":"'Tax Credits'!L63","v":0},{"$f":"'Tax Credits'!M63","v":0}]
[null,{"$f":"'Tax Credits'!B64:C64","v":"State Investment Tax Credit"},{"$f":"'Tax Credits'!D64","v":0},{"$f":"'Tax Credits'!E64","v":0},{"$f":"'Tax Credits'!F64","v":0},{"$f":"'Tax Credits'!G64","v":0},{"$f":"'Tax Credits'!H64","v":0},{"$f":"'Tax Credits'!I64","v":0},{"$f":"'Tax Credits'!J64","v":0},{"$f":"'Tax Credits'!K64","v":0},{"$f":"'Tax Credits'!L64","v":0},{"$f":"'Tax Credits'!M64","v":0}]
[null,{"$f":"'Tax Credits'!B65:C65","v":"Local Investment Tax Credit"},{"$f":"'Tax Credits'!D65","v":0},{"$f":"'Tax Credits'!E65","v":0},{"$f":"'Tax Credits'!F65","v":0},{"$f":"'Tax Credits'!G65","v":0},{"$f":"'Tax Credits'!H65","v":0},{"$f":"'Tax Credits'!I65","v":0},{"$f":"'Tax Credits'!J65","v":0},{"$f":"'Tax Credits'!K65","v":0},{"$f":"'Tax Credits'!L65","v":0},{"$f":"'Tax Credits'!M65","v":0}]
[null,{"$f":"'Tax Credits'!B66:C66","v":" Federal Investment Tax Credit (with sensitivity)"},{"$f":"'Tax Credits'!D66","v":0},{"$f":"'Tax Credits'!E66","v":0},{"$f":"'Tax Credits'!F66","v":0},{"$f":"'Tax Credits'!G66","v":0},{"$f":"'Tax Credits'!H66","v":0},{"$f":"'Tax Credits'!I66","v":0},{"$f":"'Tax Credits'!J66","v":0},{"$f":"'Tax Credits'!K66","v":0},{"$f":"'Tax Credits'!L66","v":0},{"$f":"'Tax Credits'!M66","v":0}]
[null,{"$f":"'Tax Credits'!B70:B70","v":"Federal ITC tax credits used (with sensitivities)"},{"$f":"'Tax Credits'!D70","v":0},{"$f":"'Tax Credits'!E70","v":0},{"$f":"'Tax Credits'!F70","v":0},{"$f":"'Tax Credits'!G70","v":0},{"$f":"'Tax Credits'!H70","v":0},{"$f":"'Tax Credits'!I70","v":0},{"$f":"'Tax Credits'!J70","v":0},{"$f":"'Tax Credits'!K70","v":0},{"$f":"'Tax Credits'!L70","v":0},{"$f":"'Tax Credits'!M70","v":0},{"$f":"'Tax Credits'!N70","v":0},{"$f":"'Tax Credits'!O70","v":0},{"$f":"'Tax Credits'!P70","v":0},{"$f":"'Tax Credits'!Q70","v":0},{"$f":"'Tax Credits'!R70","v":0},{"$f":"'Tax Credits'!S70","v":0},{"$f":"'Tax Credits'!T70","v":0},{"$f":"'Tax Credits'!U70","v":0},{"$f":"'Tax Credits'!V70","v":0},{"$f":"'Tax Credits'!W70","v":0},{"$f":"'Tax Credits'!X70","v":0},{"$f":"'Tax Credits'!Y70","v":0},{"$f":"'Tax Credits'!Z70","v":0},{"$f":"'Tax Credits'!AA70","v":0},{"$f":"'Tax Credits'!AB70","v":0},{"$f":"'Tax Credits'!AC70","v":0},{"$f":"'Tax Credits'!AD70","v":0},{"$f":"'Tax Credits'!AE70","v":0},{"$f":"'Tax Credits'!AF70","v":0},{"$f":"'Tax Credits'!AG70","v":0},{"$f":"'Tax Credits'!AH70","v":0}]
[null,"Income Tax Payments"]
[null,"Federal Tax Payment",{"$f":"C187","v":0},{"$f":"D187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Payment",{"$f":"C200","v":0},{"$f":"D200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Payment",{"$f":"IFERROR(IF(C$54>0,C169,0),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income Tax Payments",{"$f":"SUM(C50:C52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income before taxes (Ref)",{"$f":"IFERROR(+C166,\"\")","v":50690.4451662301},51967.596358384028,54464.050198204524,57043.006505667996,59707.12606520149,62397.559346287097,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,0]
[null,"Royalty Payments (Escalated)"]
[null,"Recipient #1",null,{"$f":"C56*1.06","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C56:C60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Fees"]
["H","Franchise Fees (Non-escalated, No Sensitivity)"]
["H",{"$f":"+'Sales & Savings'!E16","v":0},{"$f":"IFERROR(+C33*'Sales & Savings'!G22,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H22,\"\")","v":0},{"$f":"IFERROR(+E33*'Sales & Savings'!I22,\"\")","v":0},{"$f":"IFERROR(+F33*'Sales & Savings'!J22,\"\")","v":0},{"$f":"IFERROR(+G33*'Sales & Savings'!K22,\"\")","v":0},{"$f":"IFERROR(+H33*'Sales & Savings'!L22,\"\")","v":0},{"$f":"IFERROR(+I33*'Sales & Savings'!M22,\"\")","v":0},{"$f":"IFERROR(+J33*'Sales & Savings'!N22,\"\")","v":0},{"$f":"IFERROR(+K33*'Sales & Savings'!O22,\"\")","v":0},{"$f":"IFERROR(+L33*'Sales & Savings'!P22,\"\")","v":0},{"$f":"IFERROR(+M33*'Sales & Savings'!Q22,\"\")","v":0},{"$f":"IFERROR(+N33*'Sales & Savings'!R22,\"\")","v":0},{"$f":"IFERROR(+O33*'Sales & Savings'!S22,\"\")","v":0},{"$f":"IFERROR(+P33*'Sales & Savings'!T22,\"\")","v":0},{"$f":"IFERROR(+Q33*'Sales & Savings'!U22,\"\")","v":0},{"$f":"IFERROR(+R33*'Sales & Savings'!V22,\"\")","v":0},{"$f":"IFERROR(+S33*'Sales & Savings'!W22,\"\")","v":0},{"$f":"IFERROR(+T33*'Sales & Savings'!X22,\"\")","v":0},{"$f":"IFERROR(+U33*'Sales & Savings'!Y22,\"\")","v":0},{"$f":"IFERROR(+V33*'Sales & Savings'!Z22,\"\")","v":0},{"$f":"IFERROR(+W33*'Sales & Savings'!AA22,\"\")","v":0},{"$f":"IFERROR(+X33*'Sales & Savings'!AB22,\"\")","v":0},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC22,\"\")","v":0},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD22,\"\")","v":0},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE22,\"\")","v":0},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF22,\"\")","v":0},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG22,\"\")","v":0},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH22,\"\")","v":0},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI22,\"\")","v":0},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ22,\"\")","v":0},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK22,\"\")","v":0}]
["H",{"$f":"+'Sales & Savings'!E23","v":0},{"$f":"IFERROR(+C34*'Sales & Savings'!G29,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H29,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I29,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J29,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K29,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L29,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M29,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N29,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O29,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P29,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q29,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R29,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S29,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T29,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U29,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V29,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W29,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X29,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y29,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z29,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA29,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB29,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC29,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD29,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE29,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF29,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG29,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH29,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI29,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ29,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK29,\"\")","v":0}]
["H",{"$f":"+'Sales & Savings'!E30","v":0},{"$f":"IFERROR(+C35*'Sales & Savings'!G36,\"\")","v":0},{"$f":"IFERROR(+D35*'Sales & Savings'!H36,\"\")","v":0},{"$f":"IFERROR(+E35*'Sales & Savings'!I36,\"\")","v":0},{"$f":"IFERROR(+F35*'Sales & Savings'!J36,\"\")","v":0},{"$f":"IFERROR(+G35*'Sales & Savings'!K36,\"\")","v":0},{"$f":"IFERROR(+H35*'Sales & Savings'!L36,\"\")","v":0},{"$f":"IFERROR(+I35*'Sales & Savings'!M36,\"\")","v":0},{"$f":"IFERROR(+J35*'Sales & Savings'!N36,\"\")","v":0},{"$f":"IFERROR(+K35*'Sales & Savings'!O36,\"\")","v":0},{"$f":"IFERROR(+L35*'Sales & Savings'!P36,\"\")","v":0},{"$f":"IFERROR(+M35*'Sales & Savings'!Q36,\"\")","v":0},{"$f":"IFERROR(+N35*'Sales & Savings'!R36,\"\")","v":0},{"$f":"IFERROR(+O35*'Sales & Savings'!S36,\"\")","v":0},{"$f":"IFERROR(+P35*'Sales & Savings'!T36,\"\")","v":0},{"$f":"IFERROR(+Q35*'Sales & Savings'!U36,\"\")","v":0},{"$f":"IFERROR(+R35*'Sales & Savings'!V36,\"\")","v":0},{"$f":"IFERROR(+S35*'Sales & Savings'!W36,\"\")","v":0},{"$f":"IFERROR(+T35*'Sales & Savings'!X36,\"\")","v":0},{"$f":"IFERROR(+U35*'Sales & Savings'!Y36,\"\")","v":0},{"$f":"IFERROR(+V35*'Sales & Savings'!Z36,\"\")","v":0},{"$f":"IFERROR(+W35*'Sales & Savings'!AA36,\"\")","v":0},{"$f":"IFERROR(+X35*'Sales & Savings'!AB36,\"\")","v":0},{"$f":"IFERROR(+Y35*'Sales & Savings'!AC36,\"\")","v":0},{"$f":"IFERROR(+Z35*'Sales & Savings'!AD36,\"\")","v":0},{"$f":"IFERROR(+AA35*'Sales & Savings'!AE36,\"\")","v":0},{"$f":"IFERROR(+AB35*'Sales & Savings'!AF36,\"\")","v":0},{"$f":"IFERROR(+AC35*'Sales & Savings'!AG36,\"\")","v":0},{"$f":"IFERROR(+AD35*'Sales & Savings'!AH36,\"\")","v":0},{"$f":"IFERROR(+AE35*'Sales & Savings'!AI36,\"\")","v":0},{"$f":"IFERROR(+AF35*'Sales & Savings'!AJ36,\"\")","v":0},{"$f":"IFERROR(+AG35*'Sales & Savings'!AK36,\"\")","v":0}]
["H","Total",{"$f":"SUM(C64:C66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H","Franchise Fees (Non-escalated, w/ Sensitivity)"]
["H",{"$f":"+B64","v":0},{"$f":"IFERROR(+C33*'Sales & Savings'!G21,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H21,\"\")","v":0},{"$f":"IFERROR(+E33*'Sales & Savings'!I21,\"\")","v":0},{"$f":"IFERROR(+F33*'Sales & Savings'!J21,\"\")","v":0},{"$f":"IFERROR(+G33*'Sales & Savings'!K21,\"\")","v":0},{"$f":"IFERROR(+H33*'Sales & Savings'!L21,\"\")","v":0},{"$f":"IFERROR(+I33*'Sales & Savings'!M21,\"\")","v":0},{"$f":"IFERROR(+J33*'Sales & Savings'!N21,\"\")","v":0},{"$f":"IFERROR(+K33*'Sales & Savings'!O21,\"\")","v":0},{"$f":"IFERROR(+L33*'Sales & Savings'!P21,\"\")","v":0},{"$f":"IFERROR(+M33*'Sales & Savings'!Q21,\"\")","v":0},{"$f":"IFERROR(+N33*'Sales & Savings'!R21,\"\")","v":0},{"$f":"IFERROR(+O33*'Sales & Savings'!S21,\"\")","v":0},{"$f":"IFERROR(+P33*'Sales & Savings'!T21,\"\")","v":0},{"$f":"IFERROR(+Q33*'Sales & Savings'!U21,\"\")","v":0},{"$f":"IFERROR(+R33*'Sales & Savings'!V21,\"\")","v":0},{"$f":"IFERROR(+S33*'Sales & Savings'!W21,\"\")","v":0},{"$f":"IFERROR(+T33*'Sales & Savings'!X21,\"\")","v":0},{"$f":"IFERROR(+U33*'Sales & Savings'!Y21,\"\")","v":0},{"$f":"IFERROR(+V33*'Sales & Savings'!Z21,\"\")","v":0},{"$f":"IFERROR(+W33*'Sales & Savings'!AA21,\"\")","v":0},{"$f":"IFERROR(+X33*'Sales & Savings'!AB21,\"\")","v":0},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC21,\"\")","v":0},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD21,\"\")","v":0},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE21,\"\")","v":0},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF21,\"\")","v":0},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG21,\"\")","v":0},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH21,\"\")","v":0},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI21,\"\")","v":0},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ21,\"\")","v":0},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK21,\"\")","v":0}]
["H",{"$f":"+B65","v":0},{"$f":"IFERROR(+C34*'Sales & Savings'!G28,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H28,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I28,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J28,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K28,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L28,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M28,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N28,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O28,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P28,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q28,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R28,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S28,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T28,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U28,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V28,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W28,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X28,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y28,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z28,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA28,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB28,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC28,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD28,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE28,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF28,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG28,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH28,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI28,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ28,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK28,\"\")","v":0}]
["H",{"$f":"+B66","v":0},{"$f":"IFERROR(+C35*'Sales & Savings'!G35,\"\")","v":0},{"$f":"IFERROR(+D35*'Sales & Savings'!H35,\"\")","v":0},{"$f":"IFERROR(+E35*'Sales & Savings'!I35,\"\")","v":0},{"$f":"IFERROR(+F35*'Sales & Savings'!J35,\"\")","v":0},{"$f":"IFERROR(+G35*'Sales & Savings'!K35,\"\")","v":0},{"$f":"IFERROR(+H35*'Sales & Savings'!L35,\"\")","v":0},{"$f":"IFERROR(+I35*'Sales & Savings'!M35,\"\")","v":0},{"$f":"IFERROR(+J35*'Sales & Savings'!N35,\"\")","v":0},{"$f":"IFERROR(+K35*'Sales & Savings'!O35,\"\")","v":0},{"$f":"IFERROR(+L35*'Sales & Savings'!P35,\"\")","v":0},{"$f":"IFERROR(+M35*'Sales & Savings'!Q35,\"\")","v":0},{"$f":"IFERROR(+N35*'Sales & Savings'!R35,\"\")","v":0},{"$f":"IFERROR(+O35*'Sales & Savings'!S35,\"\")","v":0},{"$f":"IFERROR(+P35*'Sales & Savings'!T35,\"\")","v":0},{"$f":"IFERROR(+Q35*'Sales & Savings'!U35,\"\")","v":0},{"$f":"IFERROR(+R35*'Sales & Savings'!V35,\"\")","v":0},{"$f":"IFERROR(+S35*'Sales & Savings'!W35,\"\")","v":0},{"$f":"IFERROR(+T35*'Sales & Savings'!X35,\"\")","v":0},{"$f":"IFERROR(+U35*'Sales & Savings'!Y35,\"\")","v":0},{"$f":"IFERROR(+V35*'Sales & Savings'!Z35,\"\")","v":0},{"$f":"IFERROR(+W35*'Sales & Savings'!AA35,\"\")","v":0},{"$f":"IFERROR(+X35*'Sales & Savings'!AB35,\"\")","v":0},{"$f":"IFERROR(+Y35*'Sales & Savings'!AC35,\"\")","v":0},{"$f":"IFERROR(+Z35*'Sales & Savings'!AD35,\"\")","v":0},{"$f":"IFERROR(+AA35*'Sales & Savings'!AE35,\"\")","v":0},{"$f":"IFERROR(+AB35*'Sales & Savings'!AF35,\"\")","v":0},{"$f":"IFERROR(+AC35*'Sales & Savings'!AG35,\"\")","v":0},{"$f":"IFERROR(+AD35*'Sales & Savings'!AH35,\"\")","v":0},{"$f":"IFERROR(+AE35*'Sales & Savings'!AI35,\"\")","v":0},{"$f":"IFERROR(+AF35*'Sales & Savings'!AJ35,\"\")","v":0},{"$f":"IFERROR(+AG35*'Sales & Savings'!AK35,\"\")","v":0}]
["H","Total",{"$f":"SUM(C69:C71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Fees (Escalated + Sensitivity)"]
[null,{"$f":"+B64","v":0},{"$f":"IFERROR(+C33*'Sales & Savings'!G22,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H22,\"\")","v":0},{"$f":"IFERROR(+E33*'Sales & Savings'!I22,\"\")","v":0},{"$f":"IFERROR(+F33*'Sales & Savings'!J22,\"\")","v":0},{"$f":"IFERROR(+G33*'Sales & Savings'!K22,\"\")","v":0},{"$f":"IFERROR(+H33*'Sales & Savings'!L22,\"\")","v":0},{"$f":"IFERROR(+I33*'Sales & Savings'!M22,\"\")","v":0},{"$f":"IFERROR(+J33*'Sales & Savings'!N22,\"\")","v":0},{"$f":"IFERROR(+K33*'Sales & Savings'!O22,\"\")","v":0},{"$f":"IFERROR(+L33*'Sales & Savings'!P22,\"\")","v":0},{"$f":"IFERROR(+M33*'Sales & Savings'!Q22,\"\")","v":0},{"$f":"IFERROR(+N33*'Sales & Savings'!R22,\"\")","v":0},{"$f":"IFERROR(+O33*'Sales & Savings'!S22,\"\")","v":0},{"$f":"IFERROR(+P33*'Sales & Savings'!T22,\"\")","v":0},{"$f":"IFERROR(+Q33*'Sales & Savings'!U22,\"\")","v":0},{"$f":"IFERROR(+R33*'Sales & Savings'!V22,\"\")","v":0},{"$f":"IFERROR(+S33*'Sales & Savings'!W22,\"\")","v":0},{"$f":"IFERROR(+T33*'Sales & Savings'!X22,\"\")","v":0},{"$f":"IFERROR(+U33*'Sales & Savings'!Y22,\"\")","v":0},{"$f":"IFERROR(+V33*'Sales & Savings'!Z22,\"\")","v":0},{"$f":"IFERROR(+W33*'Sales & Savings'!AA22,\"\")","v":0},{"$f":"IFERROR(+X33*'Sales & Savings'!AB22,\"\")","v":0},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC22,\"\")","v":0},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD22,\"\")","v":0},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE22,\"\")","v":0},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF22,\"\")","v":0},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG22,\"\")","v":0},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH22,\"\")","v":0},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI22,\"\")","v":0},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ22,\"\")","v":0},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK22,\"\")","v":0}]
[null,{"$f":"+B65","v":0},{"$f":"IFERROR(+C34*'Sales & Savings'!G29,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H29,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I29,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J29,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K29,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L29,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M29,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N29,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O29,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P29,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q29,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R29,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S29,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T29,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U29,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V29,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W29,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X29,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y29,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z29,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA29,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB29,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC29,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD29,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE29,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF29,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG29,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH29,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI29,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ29,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK29,\"\")","v":0}]
[null,{"$f":"+B66","v":0},{"$f":"+C35*'Sales & Savings'!G36","v":0},{"$f":"+D35*'Sales & Savings'!H36","v":0},{"$f":"+E35*'Sales & Savings'!I36","v":0},{"$f":"+F35*'Sales & Savings'!J36","v":0},{"$f":"+G35*'Sales & Savings'!K36","v":0},{"$f":"+H35*'Sales & Savings'!L36","v":0},{"$f":"+I35*'Sales & Savings'!M36","v":0},{"$f":"+J35*'Sales & Savings'!N36","v":0},{"$f":"+K35*'Sales & Savings'!O36","v":0},{"$f":"+L35*'Sales & Savings'!P36","v":0},{"$f":"+M35*'Sales & Savings'!Q36","v":0},{"$f":"+N35*'Sales & Savings'!R36","v":0},{"$f":"+O35*'Sales & Savings'!S36","v":0},{"$f":"+P35*'Sales & Savings'!T36","v":0},{"$f":"+Q35*'Sales & Savings'!U36","v":0},{"$f":"+R35*'Sales & Savings'!V36","v":0},{"$f":"+S35*'Sales & Savings'!W36","v":0},{"$f":"+T35*'Sales & Savings'!X36","v":0},{"$f":"+U35*'Sales & Savings'!Y36","v":0},{"$f":"+V35*'Sales & Savings'!Z36","v":0},{"$f":"+W35*'Sales & Savings'!AA36","v":0},{"$f":"+X35*'Sales & Savings'!AB36","v":0},{"$f":"+Y35*'Sales & Savings'!AC36","v":0},{"$f":"+Z35*'Sales & Savings'!AD36","v":0},{"$f":"+AA35*'Sales & Savings'!AE36","v":0},{"$f":"+AB35*'Sales & Savings'!AF36","v":0},{"$f":"+AC35*'Sales & Savings'!AG36","v":0},{"$f":"+AD35*'Sales & Savings'!AH36","v":0},{"$f":"+AE35*'Sales & Savings'!AI36","v":0},{"$f":"+AF35*'Sales & Savings'!AJ36","v":0},{"$f":"+AG35*'Sales & Savings'!AK36","v":0}]
[null,"Total",{"$f":"SUM(C74:C76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[]
[null,"Income Tax Work Area below this line"]
[null,"Toggle_Comments_Taxes","Hidden"]
[null,"Toggle_UserArea_Taxes","Hidden"]
[null,"Toggle_ScenarioSection","Showing"]
[null,"Copied","No"]
[null,"Removed from Input Above"]
[null,"Tax system","United States"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tax Payment for selected method",1,{"$f":"+C163+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Non-Taxable Income",{"$f":"'O_IncomeStatement (Tax)'!C68","v":0},{"$f":"'O_IncomeStatement (Tax)'!D68","v":0},{"$f":"'O_IncomeStatement (Tax)'!E68","v":0},{"$f":"'O_IncomeStatement (Tax)'!F68","v":0},{"$f":"'O_IncomeStatement (Tax)'!G68","v":0},{"$f":"'O_IncomeStatement (Tax)'!H68","v":0},{"$f":"'O_IncomeStatement (Tax)'!I68","v":0},{"$f":"'O_IncomeStatement (Tax)'!J68","v":0},{"$f":"'O_IncomeStatement (Tax)'!K68","v":0},{"$f":"'O_IncomeStatement (Tax)'!L68","v":0},{"$f":"'O_IncomeStatement (Tax)'!M68","v":0},{"$f":"'O_IncomeStatement (Tax)'!N68","v":0},{"$f":"'O_IncomeStatement (Tax)'!O68","v":0},{"$f":"'O_IncomeStatement (Tax)'!P68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q68","v":0},{"$f":"'O_IncomeStatement (Tax)'!R68","v":0},{"$f":"'O_IncomeStatement (Tax)'!S68","v":0},{"$f":"'O_IncomeStatement (Tax)'!T68","v":0},{"$f":"'O_IncomeStatement (Tax)'!U68","v":0},{"$f":"'O_IncomeStatement (Tax)'!V68","v":0},{"$f":"'O_IncomeStatement (Tax)'!W68","v":0},{"$f":"'O_IncomeStatement (Tax)'!X68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF68","v":0}]
[null,"Net Income before taxes",{"$f":"+'O_IncomeStatement (Tax)'!C19","v":50690.4451662301},{"$f":"+'O_IncomeStatement (Tax)'!D19","v":51967.596358384028},{"$f":"+'O_IncomeStatement (Tax)'!E19","v":54464.050198204524},{"$f":"+'O_IncomeStatement (Tax)'!F19","v":57043.006505667996},{"$f":"+'O_IncomeStatement (Tax)'!G19","v":59707.12606520149},{"$f":"+'O_IncomeStatement (Tax)'!H19","v":62397.559346287097},{"$f":"+'O_IncomeStatement (Tax)'!I19","v":64514.548440075596},{"$f":"+'O_IncomeStatement (Tax)'!J19","v":66518.505915896691},{"$f":"+'O_IncomeStatement (Tax)'!K19","v":68581.135624027578},{"$f":"+'O_IncomeStatement (Tax)'!L19","v":70703.991310533951},{"$f":"+'O_IncomeStatement (Tax)'!M19","v":72888.659787757744},{"$f":"+'O_IncomeStatement (Tax)'!N19","v":75136.761195638581},{"$f":"+'O_IncomeStatement (Tax)'!O19","v":77449.949234893837},{"$f":"+'O_IncomeStatement (Tax)'!P19","v":79829.911369531328},{"$f":"+'O_IncomeStatement (Tax)'!Q19","v":82278.368996017583},{"$f":"+'O_IncomeStatement (Tax)'!R19","v":84797.077576265161},{"$f":"+'O_IncomeStatement (Tax)'!S19","v":87387.826731433874},{"$f":"+'O_IncomeStatement (Tax)'!T19","v":90052.440293364823},{"$f":"+'O_IncomeStatement (Tax)'!U19","v":92792.776310280999},{"$f":"+'O_IncomeStatement (Tax)'!V19","v":95610.727003190797},{"$f":"+'O_IncomeStatement (Tax)'!W19","v":98508.218669229158},{"$f":"+'O_IncomeStatement (Tax)'!X19","v":101487.21152795157},{"$f":"+'O_IncomeStatement (Tax)'!Y19","v":104549.69950637262},{"$f":"+'O_IncomeStatement (Tax)'!Z19","v":107697.70995830047},{"$f":"+'O_IncomeStatement (Tax)'!AA19","v":110933.30331326985},{"$f":"+'O_IncomeStatement (Tax)'!AB19","v":114258.57265011279},{"$f":"+'O_IncomeStatement (Tax)'!AC19","v":117675.64318992977},{"$f":"+'O_IncomeStatement (Tax)'!AD19","v":121186.67170293578},{"$f":"+'O_IncomeStatement (Tax)'!AE19","v":124793.84582334885},{"$f":"+'O_IncomeStatement (Tax)'!AF19","v":128499.38326617169}]
[null,"Net Taxable Income before taxes",{"$f":"C165-C164","v":50690.4451662301},51967.596358384028,54464.050198204524,57043.006505667996,59707.12606520149,62397.559346287097,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169]
[null,"Federal Tax Payment (including tax credit)",{"$f":"C187","v":0},{"$f":"D187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Payment",{"$f":"C200","v":0},{"$f":"D200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Payment",{"$f":"IF($C$14=\"True\",IF($C$151=\"United States\",C222,C250),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C167:C169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax carry forward"]
[null,"Cumulative Federal Tax Loss Carry Forward (End of Year)",{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",C183,C229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",D183,D229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",E183,E229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",F183,F229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",G183,G229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",H183,H229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",I183,I229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",J183,J229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",K183,K229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",L183,L229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",M183,M229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",N183,N229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",O183,O229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",P183,P229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",Q183,Q229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",R183,R229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",S183,S229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",T183,T229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",U183,U229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",V183,V229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",W183,W229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",X183,X229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",Y183,Y229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",Z183,Z229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",AA183,AA229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",AB183,AB229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",AC183,AC229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",AD183,AD229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",AE183,AE229),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF($C$151=\"United States\",AF183,AF229),0)","v":0}]
[null,"Cumulative State Tax Loss Carry Forward (End of Year)",{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF($C$151=\"United States\",'Taxes & Fees'!C195,C238),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Local Tax Loss Carry Forward (End of Year)",{"$f":"IF($C$210=\"True\",IF($C$151=\"United States\",C218,C247),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total ",{"$f":"SUM(C172:C174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"US Tax System"]
[null,"Federal Taxes:"]
[null,"Taxes",{"$f":"IF(C166>0,C$30*C166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C180>0,IF(C180>-C181,C181,-C180),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C180<0,C180,0)+C181-C182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Taxes  including carry over (input to PTC Calculations)",{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(C180>=0,C180+C182,0),C180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(D180>=0,D180+D182,0),D180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(E180>=0,E180+E182,0),E180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(F180>=0,F180+F182,0),F180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(G180>=0,G180+G182,0),G180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(H180>=0,H180+H182,0),H180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(I180>=0,I180+I182,0),I180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(J180>=0,J180+J182,0),J180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(K180>=0,K180+K182,0),K180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(L180>=0,L180+L182,0),L180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(M180>=0,M180+M182,0),M180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(N180>=0,N180+N182,0),N180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(O180>=0,O180+O182,0),O180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(P180>=0,P180+P182,0),P180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(Q180>=0,Q180+Q182,0),Q180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(R180>=0,R180+R182,0),R180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(S180>=0,S180+S182,0),S180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(T180>=0,T180+T182,0),T180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(U180>=0,U180+U182,0),U180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(V180>=0,V180+V182,0),V180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(W180>=0,W180+W182,0),W180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(X180>=0,X180+X182,0),X180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(Y180>=0,Y180+Y182,0),Y180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(Z180>=0,Z180+Z182,0),Z180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AA180>=0,AA180+AA182,0),AA180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AB180>=0,AB180+AB182,0),AB180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AC180>=0,AC180+AC182,0),AC180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AD180>=0,AD180+AD182,0),AD180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AE180>=0,AE180+AE182,0),AE180)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AF180>=0,AF180+AF182,0),AF180)","v":0}]
[null,"Federal Taxes remaining after Federal PTC (Return from PTC calculations and Input to ITC calculations)",{"$f":"+'PTC Calculations'!B$120","v":0},{"$f":"+'PTC Calculations'!C$120","v":0},{"$f":"+'PTC Calculations'!D$120","v":0},{"$f":"+'PTC Calculations'!E$120","v":0},{"$f":"+'PTC Calculations'!F$120","v":0},{"$f":"+'PTC Calculations'!G$120","v":0},{"$f":"+'PTC Calculations'!H$120","v":0},{"$f":"+'PTC Calculations'!I$120","v":0},{"$f":"+'PTC Calculations'!J$120","v":0},{"$f":"+'PTC Calculations'!K$120","v":0},{"$f":"+'PTC Calculations'!L$120","v":0},{"$f":"+'PTC Calculations'!M$120","v":0},{"$f":"+'PTC Calculations'!N$120","v":0},{"$f":"+'PTC Calculations'!O$120","v":0},{"$f":"+'PTC Calculations'!P$120","v":0},{"$f":"+'PTC Calculations'!Q$120","v":0},{"$f":"+'PTC Calculations'!R$120","v":0},{"$f":"+'PTC Calculations'!S$120","v":0},{"$f":"+'PTC Calculations'!T$120","v":0},{"$f":"+'PTC Calculations'!U$120","v":0},{"$f":"+'PTC Calculations'!V$120","v":0},{"$f":"+'PTC Calculations'!W$120","v":0},{"$f":"+'PTC Calculations'!X$120","v":0},{"$f":"+'PTC Calculations'!Y$120","v":0},{"$f":"+'PTC Calculations'!Z$120","v":0},{"$f":"+'PTC Calculations'!AA$120","v":0},{"$f":"+'PTC Calculations'!AB$120","v":0},{"$f":"+'PTC Calculations'!AC$120","v":0},{"$f":"+'PTC Calculations'!AD$120","v":0},{"$f":"+'PTC Calculations'!AE$120","v":0}]
[null,"Federal Taxes remaining after PTC and ITC (Return from ITC calculations)",{"$f":"'ITC Calculations'!C137","v":0},{"$f":"'ITC Calculations'!D137","v":0},{"$f":"'ITC Calculations'!E137","v":0},{"$f":"'ITC Calculations'!F137","v":0},{"$f":"'ITC Calculations'!G137","v":0},{"$f":"'ITC Calculations'!H137","v":0},{"$f":"'ITC Calculations'!I137","v":0},{"$f":"'ITC Calculations'!J137","v":0},{"$f":"'ITC Calculations'!K137","v":0},{"$f":"'ITC Calculations'!L137","v":0},{"$f":"'ITC Calculations'!M137","v":0},{"$f":"'ITC Calculations'!N137","v":0},{"$f":"'ITC Calculations'!O137","v":0},{"$f":"'ITC Calculations'!P137","v":0},{"$f":"'ITC Calculations'!Q137","v":0},{"$f":"'ITC Calculations'!R137","v":0},{"$f":"'ITC Calculations'!S137","v":0},{"$f":"'ITC Calculations'!T137","v":0},{"$f":"'ITC Calculations'!U137","v":0},{"$f":"'ITC Calculations'!V137","v":0},{"$f":"'ITC Calculations'!W137","v":0},{"$f":"'ITC Calculations'!X137","v":0},{"$f":"'ITC Calculations'!Y137","v":0},{"$f":"'ITC Calculations'!Z137","v":0},{"$f":"'ITC Calculations'!AA137","v":0},{"$f":"'ITC Calculations'!AB137","v":0},{"$f":"'ITC Calculations'!AC137","v":0},{"$f":"'ITC Calculations'!AD137","v":0},{"$f":"'ITC Calculations'!AE137","v":0},{"$f":"'ITC Calculations'!AF137","v":0}]
[]
[]
[null,null,{"$f":"C28","v":1},{"$f":"D28","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"State Taxes:"]
[null,"Taxes",{"$f":"IF('Taxes & Fees'!C166>0,'Taxes & Fees'!C$31*'Taxes & Fees'!C166,0)","v":0},{"$f":"IF('Taxes & Fees'!D166>0,'Taxes & Fees'!D$31*'Taxes & Fees'!D166,0)","v":0},{"$f":"IF('Taxes & Fees'!E166>0,'Taxes & Fees'!E$31*'Taxes & Fees'!E166,0)","v":0},{"$f":"IF('Taxes & Fees'!F166>0,'Taxes & Fees'!F$31*'Taxes & Fees'!F166,0)","v":0},{"$f":"IF('Taxes & Fees'!G166>0,'Taxes & Fees'!G$31*'Taxes & Fees'!G166,0)","v":0},{"$f":"IF('Taxes & Fees'!H166>0,'Taxes & Fees'!H$31*'Taxes & Fees'!H166,0)","v":0},{"$f":"IF('Taxes & Fees'!I166>0,'Taxes & Fees'!I$31*'Taxes & Fees'!I166,0)","v":0},{"$f":"IF('Taxes & Fees'!J166>0,'Taxes & Fees'!J$31*'Taxes & Fees'!J166,0)","v":0},{"$f":"IF('Taxes & Fees'!K166>0,'Taxes & Fees'!K$31*'Taxes & Fees'!K166,0)","v":0},{"$f":"IF('Taxes & Fees'!L166>0,'Taxes & Fees'!L$31*'Taxes & Fees'!L166,0)","v":0},{"$f":"IF('Taxes & Fees'!M166>0,'Taxes & Fees'!M$31*'Taxes & Fees'!M166,0)","v":0},{"$f":"IF('Taxes & Fees'!N166>0,'Taxes & Fees'!N$31*'Taxes & Fees'!N166,0)","v":0},{"$f":"IF('Taxes & Fees'!O166>0,'Taxes & Fees'!O$31*'Taxes & Fees'!O166,0)","v":0},{"$f":"IF('Taxes & Fees'!P166>0,'Taxes & Fees'!P$31*'Taxes & Fees'!P166,0)","v":0},{"$f":"IF('Taxes & Fees'!Q166>0,'Taxes & Fees'!Q$31*'Taxes & Fees'!Q166,0)","v":0},{"$f":"IF('Taxes & Fees'!R166>0,'Taxes & Fees'!R$31*'Taxes & Fees'!R166,0)","v":0},{"$f":"IF('Taxes & Fees'!S166>0,'Taxes & Fees'!S$31*'Taxes & Fees'!S166,0)","v":0},{"$f":"IF('Taxes & Fees'!T166>0,'Taxes & Fees'!T$31*'Taxes & Fees'!T166,0)","v":0},{"$f":"IF('Taxes & Fees'!U166>0,'Taxes & Fees'!U$31*'Taxes & Fees'!U166,0)","v":0},{"$f":"IF('Taxes & Fees'!V166>0,'Taxes & Fees'!V$31*'Taxes & Fees'!V166,0)","v":0},{"$f":"IF('Taxes & Fees'!W166>0,'Taxes & Fees'!W$31*'Taxes & Fees'!W166,0)","v":0},{"$f":"IF('Taxes & Fees'!X166>0,'Taxes & Fees'!X$31*'Taxes & Fees'!X166,0)","v":0},{"$f":"IF('Taxes & Fees'!Y166>0,'Taxes & Fees'!Y$31*'Taxes & Fees'!Y166,0)","v":0},{"$f":"IF('Taxes & Fees'!Z166>0,'Taxes & Fees'!Z$31*'Taxes & Fees'!Z166,0)","v":0},{"$f":"IF('Taxes & Fees'!AA166>0,'Taxes & Fees'!AA$31*'Taxes & Fees'!AA166,0)","v":0},{"$f":"IF('Taxes & Fees'!AB166>0,'Taxes & Fees'!AB$31*'Taxes & Fees'!AB166,0)","v":0},{"$f":"IF('Taxes & Fees'!AC166>0,'Taxes & Fees'!AC$31*'Taxes & Fees'!AC166,0)","v":0},{"$f":"IF('Taxes & Fees'!AD166>0,'Taxes & Fees'!AD$31*'Taxes & Fees'!AD166,0)","v":0},{"$f":"IF('Taxes & Fees'!AE166>0,'Taxes & Fees'!AE$31*'Taxes & Fees'!AE166,0)","v":0},{"$f":"IF('Taxes & Fees'!AF166>0,'Taxes & Fees'!AF$31*'Taxes & Fees'!AF166,0)","v":0}]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C192>0,IF(C192>-C193,C193,-C192),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C192<0,C192,0)+C193-C194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Taxes  including carry over (input to PTC Calculations",{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(C192>=0,C192+C194,0),C192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(D192>=0,D192+D194,0),D192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(E192>=0,E192+E194,0),E192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(F192>=0,F192+F194,0),F192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(G192>=0,G192+G194,0),G192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(H192>=0,H192+H194,0),H192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(I192>=0,I192+I194,0),I192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(J192>=0,J192+J194,0),J192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(K192>=0,K192+K194,0),K192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(L192>=0,L192+L194,0),L192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(M192>=0,M192+M194,0),M192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(N192>=0,N192+N194,0),N192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(O192>=0,O192+O194,0),O192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(P192>=0,P192+P194,0),P192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(Q192>=0,Q192+Q194,0),Q192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(R192>=0,R192+R194,0),R192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(S192>=0,S192+S194,0),S192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(T192>=0,T192+T194,0),T192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(U192>=0,U192+U194,0),U192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(V192>=0,V192+V194,0),V192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(W192>=0,W192+W194,0),W192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(X192>=0,X192+X194,0),X192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(Y192>=0,Y192+Y194,0),Y192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(Z192>=0,Z192+Z194,0),Z192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AA192>=0,AA192+AA194,0),AA192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AB192>=0,AB192+AB194,0),AB192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AC192>=0,AC192+AC194,0),AC192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AD192>=0,AD192+AD194,0),AD192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AE192>=0,AE192+AE194,0),AE192)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AF192>=0,AF192+AF194,0),AF192)","v":0}]
[null,"State Taxes remaining after State PTC 1 (Return from PTC1 calculations and Input to PTC2 calculations)",{"$f":"'PTC Calculations'!B242","v":0},{"$f":"'PTC Calculations'!C242","v":0},{"$f":"'PTC Calculations'!D242","v":0},{"$f":"'PTC Calculations'!E242","v":0},{"$f":"'PTC Calculations'!F242","v":0},{"$f":"'PTC Calculations'!G242","v":0},{"$f":"'PTC Calculations'!H242","v":0},{"$f":"'PTC Calculations'!I242","v":0},{"$f":"'PTC Calculations'!J242","v":0},{"$f":"'PTC Calculations'!K242","v":0},{"$f":"'PTC Calculations'!L242","v":0},{"$f":"'PTC Calculations'!M242","v":0},{"$f":"'PTC Calculations'!N242","v":0},{"$f":"'PTC Calculations'!O242","v":0},{"$f":"'PTC Calculations'!P242","v":0},{"$f":"'PTC Calculations'!Q242","v":0},{"$f":"'PTC Calculations'!R242","v":0},{"$f":"'PTC Calculations'!S242","v":0},{"$f":"'PTC Calculations'!T242","v":0},{"$f":"'PTC Calculations'!U242","v":0},{"$f":"'PTC Calculations'!V242","v":0},{"$f":"'PTC Calculations'!W242","v":0},{"$f":"'PTC Calculations'!X242","v":0},{"$f":"'PTC Calculations'!Y242","v":0},{"$f":"'PTC Calculations'!Z242","v":0},{"$f":"'PTC Calculations'!AA242","v":0},{"$f":"'PTC Calculations'!AB242","v":0},{"$f":"'PTC Calculations'!AC242","v":0},{"$f":"'PTC Calculations'!AD242","v":0},{"$f":"'PTC Calculations'!AE242","v":0}]
[null,"State Taxes remaining after State PTC2 (Return from PTC2 calculations and Input to ITC calculations)",{"$f":"'State PTC2 Calculations'!B122","v":0},{"$f":"'State PTC2 Calculations'!C122","v":0},{"$f":"'State PTC2 Calculations'!D122","v":0},{"$f":"'State PTC2 Calculations'!E122","v":0},{"$f":"'State PTC2 Calculations'!F122","v":0},{"$f":"'State PTC2 Calculations'!G122","v":0},{"$f":"'State PTC2 Calculations'!H122","v":0},{"$f":"'State PTC2 Calculations'!I122","v":0},{"$f":"'State PTC2 Calculations'!J122","v":0},{"$f":"'State PTC2 Calculations'!K122","v":0},{"$f":"'State PTC2 Calculations'!L122","v":0},{"$f":"'State PTC2 Calculations'!M122","v":0},{"$f":"'State PTC2 Calculations'!N122","v":0},{"$f":"'State PTC2 Calculations'!O122","v":0},{"$f":"'State PTC2 Calculations'!P122","v":0},{"$f":"'State PTC2 Calculations'!Q122","v":0},{"$f":"'State PTC2 Calculations'!R122","v":0},{"$f":"'State PTC2 Calculations'!S122","v":0},{"$f":"'State PTC2 Calculations'!T122","v":0},{"$f":"'State PTC2 Calculations'!U122","v":0},{"$f":"'State PTC2 Calculations'!V122","v":0},{"$f":"'State PTC2 Calculations'!W122","v":0},{"$f":"'State PTC2 Calculations'!X122","v":0},{"$f":"'State PTC2 Calculations'!Y122","v":0},{"$f":"'State PTC2 Calculations'!Z122","v":0},{"$f":"'State PTC2 Calculations'!AA122","v":0},{"$f":"'State PTC2 Calculations'!AB122","v":0},{"$f":"'State PTC2 Calculations'!AC122","v":0},{"$f":"'State PTC2 Calculations'!AD122","v":0},{"$f":"'State PTC2 Calculations'!AE122","v":0}]
[null,"State Taxes remaining after State PTC1, PTC2 and ITC (Return from ITC calculations)",{"$f":"'ITC Calculations'!C250","v":0},{"$f":"'ITC Calculations'!D250","v":0},{"$f":"'ITC Calculations'!E250","v":0},{"$f":"'ITC Calculations'!F250","v":0},{"$f":"'ITC Calculations'!G250","v":0},{"$f":"'ITC Calculations'!H250","v":0},{"$f":"'ITC Calculations'!I250","v":0},{"$f":"'ITC Calculations'!J250","v":0},{"$f":"'ITC Calculations'!K250","v":0},{"$f":"'ITC Calculations'!L250","v":0},{"$f":"'ITC Calculations'!M250","v":0},{"$f":"'ITC Calculations'!N250","v":0},{"$f":"'ITC Calculations'!O250","v":0},{"$f":"'ITC Calculations'!P250","v":0},{"$f":"'ITC Calculations'!Q250","v":0},{"$f":"'ITC Calculations'!R250","v":0},{"$f":"'ITC Calculations'!S250","v":0},{"$f":"'ITC Calculations'!T250","v":0},{"$f":"'ITC Calculations'!U250","v":0},{"$f":"'ITC Calculations'!V250","v":0},{"$f":"'ITC Calculations'!W250","v":0},{"$f":"'ITC Calculations'!X250","v":0},{"$f":"'ITC Calculations'!Y250","v":0},{"$f":"'ITC Calculations'!Z250","v":0},{"$f":"'ITC Calculations'!AA250","v":0},{"$f":"'ITC Calculations'!AB250","v":0},{"$f":"'ITC Calculations'!AC250","v":0},{"$f":"'ITC Calculations'!AD250","v":0},{"$f":"'ITC Calculations'!AE250","v":0},{"$f":"'ITC Calculations'!AF250","v":0}]
[]
[]
[]
[]
[null,"Local Taxes:"]
[null,"This section has not been kept up.  Removed from input"]
[]
[]
[null,null,"LOCAL"]
[null,"Allow local carry over?","False"]
[]
[]
[]
[null,"Local Taxes:"]
[null,"Taxes",{"$f":"IF(C166>0,C$32*C166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C218","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"O218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C215>0,IF(C215>-C216,C216,-C215),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P215>0,IF(P215>-P216,P216,-P215),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C215<0,C215,0)+C216-C217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P215<0,P215,0)+P216-P217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF($C$210=\"True\",IF(C215>=0,C215+C217,0),C215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Credit Applied",{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!D$65,IF(C219>0,IF(C219>'Tax Credits'!D$65,'Tax Credits'!D$65,C219-'Tax Credits'!D$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!E$65,IF(D219>0,IF(D219>'Tax Credits'!E$65,'Tax Credits'!E$65,D219-'Tax Credits'!E$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!F$65,IF(E219>0,IF(E219>'Tax Credits'!F$65,'Tax Credits'!F$65,E219-'Tax Credits'!F$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!G$65,IF(F219>0,IF(F219>'Tax Credits'!G$65,'Tax Credits'!G$65,F219-'Tax Credits'!G$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!H$65,IF(G219>0,IF(G219>'Tax Credits'!H$65,'Tax Credits'!H$65,G219-'Tax Credits'!H$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!I$65,IF(H219>0,IF(H219>'Tax Credits'!I$65,'Tax Credits'!I$65,H219-'Tax Credits'!I$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!J$65,IF(I219>0,IF(I219>'Tax Credits'!J$65,'Tax Credits'!J$65,I219-'Tax Credits'!J$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!K$65,IF(J219>0,IF(J219>'Tax Credits'!K$65,'Tax Credits'!K$65,J219-'Tax Credits'!K$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!L$65,IF(K219>0,IF(K219>'Tax Credits'!L$65,'Tax Credits'!L$65,K219-'Tax Credits'!L$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!M$65,IF(L219>0,IF(L219>'Tax Credits'!M$65,'Tax Credits'!M$65,L219-'Tax Credits'!M$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!N$65,IF(M219>0,IF(M219>'Tax Credits'!N$65,'Tax Credits'!N$65,M219-'Tax Credits'!N$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!O$65,IF(N219>0,IF(N219>'Tax Credits'!O$65,'Tax Credits'!O$65,N219-'Tax Credits'!O$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!P$65,IF(O219>0,IF(O219>'Tax Credits'!P$65,'Tax Credits'!P$65,O219-'Tax Credits'!P$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Q$65,IF(P219>0,IF(P219>'Tax Credits'!Q$65,'Tax Credits'!Q$65,P219-'Tax Credits'!Q$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!R$65,IF(Q219>0,IF(Q219>'Tax Credits'!R$65,'Tax Credits'!R$65,Q219-'Tax Credits'!R$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!S$65,IF(R219>0,IF(R219>'Tax Credits'!S$65,'Tax Credits'!S$65,R219-'Tax Credits'!S$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!T$65,IF(S219>0,IF(S219>'Tax Credits'!T$65,'Tax Credits'!T$65,S219-'Tax Credits'!T$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!U$65,IF(T219>0,IF(T219>'Tax Credits'!U$65,'Tax Credits'!U$65,T219-'Tax Credits'!U$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!V$65,IF(U219>0,IF(U219>'Tax Credits'!V$65,'Tax Credits'!V$65,U219-'Tax Credits'!V$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!W$65,IF(V219>0,IF(V219>'Tax Credits'!W$65,'Tax Credits'!W$65,V219-'Tax Credits'!W$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!X$65,IF(W219>0,IF(W219>'Tax Credits'!X$65,'Tax Credits'!X$65,W219-'Tax Credits'!X$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Y$65,IF(X219>0,IF(X219>'Tax Credits'!Y$65,'Tax Credits'!Y$65,X219-'Tax Credits'!Y$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Z$65,IF(Y219>0,IF(Y219>'Tax Credits'!Z$65,'Tax Credits'!Z$65,Y219-'Tax Credits'!Z$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AA$65,IF(Z219>0,IF(Z219>'Tax Credits'!AA$65,'Tax Credits'!AA$65,Z219-'Tax Credits'!AA$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AB$65,IF(AA219>0,IF(AA219>'Tax Credits'!AB$65,'Tax Credits'!AB$65,AA219-'Tax Credits'!AB$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AC$65,IF(AB219>0,IF(AB219>'Tax Credits'!AC$65,'Tax Credits'!AC$65,AB219-'Tax Credits'!AC$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AD$65,IF(AC219>0,IF(AC219>'Tax Credits'!AD$65,'Tax Credits'!AD$65,AC219-'Tax Credits'!AD$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AE$65,IF(AD219>0,IF(AD219>'Tax Credits'!AE$65,'Tax Credits'!AE$65,AD219-'Tax Credits'!AE$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AF$65,IF(AE219>0,IF(AE219>'Tax Credits'!AF$65,'Tax Credits'!AF$65,AE219-'Tax Credits'!AF$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AG$65,IF(AF219>0,IF(AF219>'Tax Credits'!AG$65,'Tax Credits'!AG$65,AF219-'Tax Credits'!AG$65),0))","v":0}]
[null,"Local Tax Credit Applied (with sensitivity)",{"$f":"C220*Sens_LocalTaxCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Local Tax",{"$f":"+C219-C221","v":0},{"$f":"+D219-D221","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P219-P221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Country System (default same as US)"]
[null,"Federal Taxes:"]
[null,"Taxes",{"$f":"C$30*C166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C229","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"O229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C226>0,IF(C226>-C227,C227,-C226),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P226>0,IF(P226>-P227,P227,-P226),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C226<0,C226,0)+C227-C228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P226<0,P226,0)+P227-P228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Taxes  including carry over",{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(C226>=0,C226+C228,0),C226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(D226>=0,D226+D228,0),D226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(E226>=0,E226+E228,0),E226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(F226>=0,F226+F228,0),F226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(G226>=0,G226+G228,0),G226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(H226>=0,H226+H228,0),H226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(I226>=0,I226+I228,0),I226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(J226>=0,J226+J228,0),J226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(K226>=0,K226+K228,0),K226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(L226>=0,L226+L228,0),L226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(M226>=0,M226+M228,0),M226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(N226>=0,N226+N228,0),N226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(O226>=0,O226+O228,0),O226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(P226>=0,P226+P228,0),P226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(Q226>=0,Q226+Q228,0),Q226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(R226>=0,R226+R228,0),R226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(S226>=0,S226+S228,0),S226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(T226>=0,T226+T228,0),T226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(U226>=0,U226+U228,0),U226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(V226>=0,V226+V228,0),V226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(W226>=0,W226+W228,0),W226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(X226>=0,X226+X228,0),X226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(Y226>=0,Y226+Y228,0),Y226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(Z226>=0,Z226+Z228,0),Z226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AA226>=0,AA226+AA228,0),AA226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AB226>=0,AB226+AB228,0),AB226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AC226>=0,AC226+AC228,0),AC226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AD226>=0,AD226+AD228,0),AD226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AE226>=0,AE226+AE228,0),AE226)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"True\",IF(AF226>=0,AF226+AF228,0),AF226)","v":0}]
[null,"Federal Tax Credit Applied",{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!D$63,IF(C230>0,IF(C230>'Tax Credits'!D$63,'Tax Credits'!D$63,C230-'Tax Credits'!D$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!E$63,IF(D230>0,IF(D230>'Tax Credits'!E$63,'Tax Credits'!E$63,D230-'Tax Credits'!E$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!F$63,IF(E230>0,IF(E230>'Tax Credits'!F$63,'Tax Credits'!F$63,E230-'Tax Credits'!F$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!G$63,IF(F230>0,IF(F230>'Tax Credits'!G$63,'Tax Credits'!G$63,F230-'Tax Credits'!G$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!H$63,IF(G230>0,IF(G230>'Tax Credits'!H$63,'Tax Credits'!H$63,G230-'Tax Credits'!H$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!I$63,IF(H230>0,IF(H230>'Tax Credits'!I$63,'Tax Credits'!I$63,H230-'Tax Credits'!I$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!J$63,IF(I230>0,IF(I230>'Tax Credits'!J$63,'Tax Credits'!J$63,I230-'Tax Credits'!J$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!K$63,IF(J230>0,IF(J230>'Tax Credits'!K$63,'Tax Credits'!K$63,J230-'Tax Credits'!K$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!L$63,IF(K230>0,IF(K230>'Tax Credits'!L$63,'Tax Credits'!L$63,K230-'Tax Credits'!L$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!M$63,IF(L230>0,IF(L230>'Tax Credits'!M$63,'Tax Credits'!M$63,L230-'Tax Credits'!M$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!N$63,IF(M230>0,IF(M230>'Tax Credits'!N$63,'Tax Credits'!N$63,M230-'Tax Credits'!N$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!O$63,IF(N230>0,IF(N230>'Tax Credits'!O$63,'Tax Credits'!O$63,N230-'Tax Credits'!O$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!P$63,IF(O230>0,IF(O230>'Tax Credits'!P$63,'Tax Credits'!P$63,O230-'Tax Credits'!P$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Q$63,IF(P230>0,IF(P230>'Tax Credits'!Q$63,'Tax Credits'!Q$63,P230-'Tax Credits'!Q$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!R$63,IF(Q230>0,IF(Q230>'Tax Credits'!R$63,'Tax Credits'!R$63,Q230-'Tax Credits'!R$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!S$63,IF(R230>0,IF(R230>'Tax Credits'!S$63,'Tax Credits'!S$63,R230-'Tax Credits'!S$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!T$63,IF(S230>0,IF(S230>'Tax Credits'!T$63,'Tax Credits'!T$63,S230-'Tax Credits'!T$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!U$63,IF(T230>0,IF(T230>'Tax Credits'!U$63,'Tax Credits'!U$63,T230-'Tax Credits'!U$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!V$63,IF(U230>0,IF(U230>'Tax Credits'!V$63,'Tax Credits'!V$63,U230-'Tax Credits'!V$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!W$63,IF(V230>0,IF(V230>'Tax Credits'!W$63,'Tax Credits'!W$63,V230-'Tax Credits'!W$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!X$63,IF(W230>0,IF(W230>'Tax Credits'!X$63,'Tax Credits'!X$63,W230-'Tax Credits'!X$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Y$63,IF(X230>0,IF(X230>'Tax Credits'!Y$63,'Tax Credits'!Y$63,X230-'Tax Credits'!Y$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Z$63,IF(Y230>0,IF(Y230>'Tax Credits'!Z$63,'Tax Credits'!Z$63,Y230-'Tax Credits'!Z$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AA$63,IF(Z230>0,IF(Z230>'Tax Credits'!AA$63,'Tax Credits'!AA$63,Z230-'Tax Credits'!AA$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AB$63,IF(AA230>0,IF(AA230>'Tax Credits'!AB$63,'Tax Credits'!AB$63,AA230-'Tax Credits'!AB$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AC$63,IF(AB230>0,IF(AB230>'Tax Credits'!AC$63,'Tax Credits'!AC$63,AB230-'Tax Credits'!AC$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AD$63,IF(AC230>0,IF(AC230>'Tax Credits'!AD$63,'Tax Credits'!AD$63,AC230-'Tax Credits'!AD$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AE$63,IF(AD230>0,IF(AD230>'Tax Credits'!AE$63,'Tax Credits'!AE$63,AD230-'Tax Credits'!AE$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AF$63,IF(AE230>0,IF(AE230>'Tax Credits'!AF$63,'Tax Credits'!AF$63,AE230-'Tax Credits'!AF$63),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AG$63,IF(AF230>0,IF(AF230>'Tax Credits'!AG$63,'Tax Credits'!AG$63,AF230-'Tax Credits'!AG$63),0))","v":0}]
[null,"Net Federal Tax",{"$f":"+C230-C231","v":0},{"$f":"+D230-D231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P230-P231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Taxes:"]
[null,"Taxes",{"$f":"C$31*C166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C238","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"O238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C235>0,IF(C235>-C236,C236,-C235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P235>0,IF(P235>-P236,P236,-P235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C235<0,C235,0)+C236-C237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P235<0,P235,0)+P236-P237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(C235>=0,C235+C237,0),C235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(D235>=0,D235+D237,0),D235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(E235>=0,E235+E237,0),E235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(F235>=0,F235+F237,0),F235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(G235>=0,G235+G237,0),G235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(H235>=0,H235+H237,0),H235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(I235>=0,I235+I237,0),I235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(J235>=0,J235+J237,0),J235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(K235>=0,K235+K237,0),K235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(L235>=0,L235+L237,0),L235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(M235>=0,M235+M237,0),M235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(N235>=0,N235+N237,0),N235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(O235>=0,O235+O237,0),O235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(P235>=0,P235+P237,0),P235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(Q235>=0,Q235+Q237,0),Q235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(R235>=0,R235+R237,0),R235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(S235>=0,S235+S237,0),S235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(T235>=0,T235+T237,0),T235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(U235>=0,U235+U237,0),U235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(V235>=0,V235+V237,0),V235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(W235>=0,W235+W237,0),W235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(X235>=0,X235+X237,0),X235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(Y235>=0,Y235+Y237,0),Y235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(Z235>=0,Z235+Z237,0),Z235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AA235>=0,AA235+AA237,0),AA235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AB235>=0,AB235+AB237,0),AB235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AC235>=0,AC235+AC237,0),AC235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AD235>=0,AD235+AD237,0),AD235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AE235>=0,AE235+AE237,0),AE235)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"True\",IF(AF235>=0,AF235+AF237,0),AF235)","v":0}]
[null,"State Tax Credit Applied",{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!D$64,IF(C239>0,IF(C239>'Tax Credits'!D$64,'Tax Credits'!D$64,C239-'Tax Credits'!D$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!E$64,IF(D239>0,IF(D239>'Tax Credits'!E$64,'Tax Credits'!E$64,D239-'Tax Credits'!E$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!F$64,IF(E239>0,IF(E239>'Tax Credits'!F$64,'Tax Credits'!F$64,E239-'Tax Credits'!F$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!G$64,IF(F239>0,IF(F239>'Tax Credits'!G$64,'Tax Credits'!G$64,F239-'Tax Credits'!G$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!H$64,IF(G239>0,IF(G239>'Tax Credits'!H$64,'Tax Credits'!H$64,G239-'Tax Credits'!H$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!I$64,IF(H239>0,IF(H239>'Tax Credits'!I$64,'Tax Credits'!I$64,H239-'Tax Credits'!I$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!J$64,IF(I239>0,IF(I239>'Tax Credits'!J$64,'Tax Credits'!J$64,I239-'Tax Credits'!J$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!K$64,IF(J239>0,IF(J239>'Tax Credits'!K$64,'Tax Credits'!K$64,J239-'Tax Credits'!K$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!L$64,IF(K239>0,IF(K239>'Tax Credits'!L$64,'Tax Credits'!L$64,K239-'Tax Credits'!L$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!M$64,IF(L239>0,IF(L239>'Tax Credits'!M$64,'Tax Credits'!M$64,L239-'Tax Credits'!M$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!N$64,IF(M239>0,IF(M239>'Tax Credits'!N$64,'Tax Credits'!N$64,M239-'Tax Credits'!N$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!O$64,IF(N239>0,IF(N239>'Tax Credits'!O$64,'Tax Credits'!O$64,N239-'Tax Credits'!O$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!P$64,IF(O239>0,IF(O239>'Tax Credits'!P$64,'Tax Credits'!P$64,O239-'Tax Credits'!P$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Q$64,IF(P239>0,IF(P239>'Tax Credits'!Q$64,'Tax Credits'!Q$64,P239-'Tax Credits'!Q$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!R$64,IF(Q239>0,IF(Q239>'Tax Credits'!R$64,'Tax Credits'!R$64,Q239-'Tax Credits'!R$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!S$64,IF(R239>0,IF(R239>'Tax Credits'!S$64,'Tax Credits'!S$64,R239-'Tax Credits'!S$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!T$64,IF(S239>0,IF(S239>'Tax Credits'!T$64,'Tax Credits'!T$64,S239-'Tax Credits'!T$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!U$64,IF(T239>0,IF(T239>'Tax Credits'!U$64,'Tax Credits'!U$64,T239-'Tax Credits'!U$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!V$64,IF(U239>0,IF(U239>'Tax Credits'!V$64,'Tax Credits'!V$64,U239-'Tax Credits'!V$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!W$64,IF(V239>0,IF(V239>'Tax Credits'!W$64,'Tax Credits'!W$64,V239-'Tax Credits'!W$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!X$64,IF(W239>0,IF(W239>'Tax Credits'!X$64,'Tax Credits'!X$64,W239-'Tax Credits'!X$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Y$64,IF(X239>0,IF(X239>'Tax Credits'!Y$64,'Tax Credits'!Y$64,X239-'Tax Credits'!Y$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Z$64,IF(Y239>0,IF(Y239>'Tax Credits'!Z$64,'Tax Credits'!Z$64,Y239-'Tax Credits'!Z$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AA$64,IF(Z239>0,IF(Z239>'Tax Credits'!AA$64,'Tax Credits'!AA$64,Z239-'Tax Credits'!AA$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AB$64,IF(AA239>0,IF(AA239>'Tax Credits'!AB$64,'Tax Credits'!AB$64,AA239-'Tax Credits'!AB$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AC$64,IF(AB239>0,IF(AB239>'Tax Credits'!AC$64,'Tax Credits'!AC$64,AB239-'Tax Credits'!AC$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AD$64,IF(AC239>0,IF(AC239>'Tax Credits'!AD$64,'Tax Credits'!AD$64,AC239-'Tax Credits'!AD$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AE$64,IF(AD239>0,IF(AD239>'Tax Credits'!AE$64,'Tax Credits'!AE$64,AD239-'Tax Credits'!AE$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AF$64,IF(AE239>0,IF(AE239>'Tax Credits'!AF$64,'Tax Credits'!AF$64,AE239-'Tax Credits'!AF$64),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AG$64,IF(AF239>0,IF(AF239>'Tax Credits'!AG$64,'Tax Credits'!AG$64,AF239-'Tax Credits'!AG$64),0))","v":0}]
[null,"Net State Tax",{"$f":"+C239-C240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P239-P240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Taxes:"]
[null,"Taxes",{"$f":"C$32*C166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C247","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"O247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C244>0,IF(C244>-C245,C245,-C244),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P244>0,IF(P244>-P245,P245,-P244),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C244<0,C244,0)+C245-C246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P244<0,P244,0)+P245-P246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF($C$210=\"True\",IF(C244>=0,C244+C246,0),C244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Credit Applied",{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!D$65,IF(C248>0,IF(C248>'Tax Credits'!D$65,'Tax Credits'!D$65,C248-'Tax Credits'!D$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!E$65,IF(D248>0,IF(D248>'Tax Credits'!E$65,'Tax Credits'!E$65,D248-'Tax Credits'!E$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!F$65,IF(E248>0,IF(E248>'Tax Credits'!F$65,'Tax Credits'!F$65,E248-'Tax Credits'!F$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!G$65,IF(F248>0,IF(F248>'Tax Credits'!G$65,'Tax Credits'!G$65,F248-'Tax Credits'!G$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!H$65,IF(G248>0,IF(G248>'Tax Credits'!H$65,'Tax Credits'!H$65,G248-'Tax Credits'!H$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!I$65,IF(H248>0,IF(H248>'Tax Credits'!I$65,'Tax Credits'!I$65,H248-'Tax Credits'!I$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!J$65,IF(I248>0,IF(I248>'Tax Credits'!J$65,'Tax Credits'!J$65,I248-'Tax Credits'!J$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!K$65,IF(J248>0,IF(J248>'Tax Credits'!K$65,'Tax Credits'!K$65,J248-'Tax Credits'!K$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!L$65,IF(K248>0,IF(K248>'Tax Credits'!L$65,'Tax Credits'!L$65,K248-'Tax Credits'!L$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!M$65,IF(L248>0,IF(L248>'Tax Credits'!M$65,'Tax Credits'!M$65,L248-'Tax Credits'!M$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!N$65,IF(M248>0,IF(M248>'Tax Credits'!N$65,'Tax Credits'!N$65,M248-'Tax Credits'!N$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!O$65,IF(N248>0,IF(N248>'Tax Credits'!O$65,'Tax Credits'!O$65,N248-'Tax Credits'!O$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!P$65,IF(O248>0,IF(O248>'Tax Credits'!P$65,'Tax Credits'!P$65,O248-'Tax Credits'!P$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Q$65,IF(P248>0,IF(P248>'Tax Credits'!Q$65,'Tax Credits'!Q$65,P248-'Tax Credits'!Q$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!R$65,IF(Q248>0,IF(Q248>'Tax Credits'!R$65,'Tax Credits'!R$65,Q248-'Tax Credits'!R$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!S$65,IF(R248>0,IF(R248>'Tax Credits'!S$65,'Tax Credits'!S$65,R248-'Tax Credits'!S$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!T$65,IF(S248>0,IF(S248>'Tax Credits'!T$65,'Tax Credits'!T$65,S248-'Tax Credits'!T$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!U$65,IF(T248>0,IF(T248>'Tax Credits'!U$65,'Tax Credits'!U$65,T248-'Tax Credits'!U$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!V$65,IF(U248>0,IF(U248>'Tax Credits'!V$65,'Tax Credits'!V$65,U248-'Tax Credits'!V$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!W$65,IF(V248>0,IF(V248>'Tax Credits'!W$65,'Tax Credits'!W$65,V248-'Tax Credits'!W$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!X$65,IF(W248>0,IF(W248>'Tax Credits'!X$65,'Tax Credits'!X$65,W248-'Tax Credits'!X$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Y$65,IF(X248>0,IF(X248>'Tax Credits'!Y$65,'Tax Credits'!Y$65,X248-'Tax Credits'!Y$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!Z$65,IF(Y248>0,IF(Y248>'Tax Credits'!Z$65,'Tax Credits'!Z$65,Y248-'Tax Credits'!Z$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AA$65,IF(Z248>0,IF(Z248>'Tax Credits'!AA$65,'Tax Credits'!AA$65,Z248-'Tax Credits'!AA$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AB$65,IF(AA248>0,IF(AA248>'Tax Credits'!AB$65,'Tax Credits'!AB$65,AA248-'Tax Credits'!AB$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AC$65,IF(AB248>0,IF(AB248>'Tax Credits'!AC$65,'Tax Credits'!AC$65,AB248-'Tax Credits'!AC$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AD$65,IF(AC248>0,IF(AC248>'Tax Credits'!AD$65,'Tax Credits'!AD$65,AC248-'Tax Credits'!AD$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AE$65,IF(AD248>0,IF(AD248>'Tax Credits'!AE$65,'Tax Credits'!AE$65,AD248-'Tax Credits'!AE$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AF$65,IF(AE248>0,IF(AE248>'Tax Credits'!AF$65,'Tax Credits'!AF$65,AE248-'Tax Credits'!AF$65),0))","v":0},{"$f":"IF('PTC Calculations'!$B$4=\"True\",'Tax Credits'!AG$65,IF(AF248>0,IF(AF248>'Tax Credits'!AG$65,'Tax Credits'!AG$65,AF248-'Tax Credits'!AG$65),0))","v":0}]
[null,"Net Local Tax",{"$f":"+C248-C249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P248-P249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"hello"]

{"sheet":"Tax Credits","index":17,"n_rows":148,"n_cols":35,"rows_kept":148,"cut":false,"hidden":false,"merged":[[71,1,71,2],[66,1,66,2],[67,1,67,2],[61,1,61,2],[69,1,69,2],[70,1,70,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[30,1,30,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[36,1,36,2],[37,1,37,2],[43,1,43,2],[34,1,34,2],[35,1,35,2]]}
[null,"RELCOST: Investment and Production Tax Credits",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"IF(Scenarios!C106<>\"\",Scenarios!C106,\"\")","v":""},{"$f":"IF(Scenarios!D106<>\"\",Scenarios!D106,\"\")","v":""},{"$f":"IF(Scenarios!E106<>\"\",Scenarios!E106,\"\")","v":""},{"$f":"IF(Scenarios!F106<>\"\",Scenarios!F106,\"\")","v":""},{"$f":"IF(Scenarios!G106<>\"\",Scenarios!G106,\"\")","v":""},{"$f":"IF(Scenarios!H106<>\"\",Scenarios!H106,\"\")","v":""},{"$f":"IF(Scenarios!I106<>\"\",Scenarios!I106,\"\")","v":""},{"$f":"IF(Scenarios!J106<>\"\",Scenarios!J106,\"\")","v":""},{"$f":"IF(Scenarios!K106<>\"\",Scenarios!K106,\"\")","v":""},{"$f":"IF(Scenarios!L106<>\"\",Scenarios!L106,\"\")","v":""},{"$f":"IF(Scenarios!M106<>\"\",Scenarios!M106,\"\")","v":""},{"$f":"IF(Scenarios!N106<>\"\",Scenarios!N106,\"\")","v":""}]
[null,"Scenario",3,null,{"$f":"IF(Scenarios!C117<>\"\",Scenarios!C117,\"\")","v":0},{"$f":"IF(Scenarios!D117<>\"\",Scenarios!D117,\"\")","v":0},{"$f":"IF(Scenarios!E117<>\"\",Scenarios!E117,\"\")","v":0},{"$f":"IF(Scenarios!F117<>\"\",Scenarios!F117,\"\")","v":0},{"$f":"IF(Scenarios!G117<>\"\",Scenarios!G117,\"\")","v":0},{"$f":"IF(Scenarios!H117<>\"\",Scenarios!H117,\"\")","v":0},{"$f":"IF(Scenarios!I117<>\"\",Scenarios!I117,\"\")","v":0},{"$f":"IF(Scenarios!J117<>\"\",Scenarios!J117,\"\")","v":0},{"$f":"IF(Scenarios!K117<>\"\",Scenarios!K117,\"\")","v":0},{"$f":"IF(Scenarios!L117<>\"\",Scenarios!L117,\"\")","v":0},{"$f":"IF(Scenarios!M117<>\"\",Scenarios!M117,\"\")","v":0},{"$f":"IF(Scenarios!N117<>\"\",Scenarios!N117,\"\")","v":0}]
[null,null,null,null,{"$f":"'Sales & Savings'!F4","v":""},{"$f":"'Sales & Savings'!G4","v":""},{"$f":"'Sales & Savings'!H4","v":""},{"$f":"'Sales & Savings'!I4","v":""},{"$f":"'Sales & Savings'!J4","v":""},{"$f":"'Sales & Savings'!K4","v":""},{"$f":"'Sales & Savings'!L4","v":""},{"$f":"'Sales & Savings'!M4","v":""},{"$f":"'Sales & Savings'!N4","v":""},{"$f":"'Sales & Savings'!O4","v":""},{"$f":"'Sales & Savings'!P4","v":""},{"$f":"'Sales & Savings'!Q4","v":""}]
[null,null,null,{"$f":"'Sales & Savings'!E5","v":"BASE CASE"},{"$f":"'Prod Incentives'!E5","v":""},{"$f":"'Prod Incentives'!F5","v":""},{"$f":"'Prod Incentives'!G5","v":""},{"$f":"'Prod Incentives'!H5","v":""},{"$f":"'Prod Incentives'!I5","v":""},{"$f":"'Prod Incentives'!J5","v":""},{"$f":"'Prod Incentives'!K5","v":""},{"$f":"'Prod Incentives'!L5","v":""},{"$f":"'Prod Incentives'!M5","v":""},{"$f":"'Prod Incentives'!N5","v":""},{"$f":"'Prod Incentives'!O5","v":""},{"$f":"'Prod Incentives'!Q5","v":0}]
[null,null,null,{"$f":"'Sales & Savings'!E6","v":"ALTERNATIVE"},{"$f":"'Prod Incentives'!E6","v":0},{"$f":"'Prod Incentives'!F6","v":0},{"$f":"'Prod Incentives'!G6","v":0},{"$f":"'Prod Incentives'!H6","v":0},{"$f":"'Prod Incentives'!I6","v":0},{"$f":"'Prod Incentives'!J6","v":0},{"$f":"'Prod Incentives'!K6","v":0},{"$f":"'Prod Incentives'!L6","v":0},{"$f":"'Prod Incentives'!M6","v":0},{"$f":"'Prod Incentives'!N6","v":0},{"$f":"'Prod Incentives'!O6","v":0},{"$f":"'Prod Incentives'!Q6","v":0}]
[null,null,null,"Capital Expenditures",{"$f":"'Taxes & Fees'!D6","v":708743}]
[null,"WORKSPACE (Optional)"]
[]
[]
[]
[]
[null,"ENTER TAX CREDIT PARAMETERS"]
[]
[null,"PRODUCTION TAX CREDITS","FEDERAL PTC","STATE PTC1","STATE PTC2"]
[null,"Refundable tax credits?","False","False","False"]
[null,"Allow PTC carry forward?","True","True","True"]
[null,"Maximum years PTC carry forward?",10,10,10]
[null,"Apply plant operating factor?","True","True","True"]
[]
[null,"INVESTMENT TAX CREDITS","FEDERAL ITC","STATE ITC"]
[null,"Refundable tax credits?","False","False"]
["H","Allow ITC carry forward?",{"$f":"I5","v":0},"True"]
["H","Maximum years ITC carry forward?",{"$f":"J5","v":0},5]
[]
[]
[null,"ENTER PRODUCTION  TAX CREDITS"]
[null,null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+D30+1","v":2015},{"$f":"+E30+1","v":2016},{"$f":"+F30+1","v":2017},{"$f":"+G30+1","v":2018},{"$f":"+H30+1","v":2019},{"$f":"+I30+1","v":2020},{"$f":"+J30+1","v":2021},{"$f":"+K30+1","v":2022},{"$f":"+L30+1","v":2023},{"$f":"+M30+1","v":2024},{"$f":"+N30+1","v":2025},{"$f":"+O30+1","v":2026},{"$f":"+P30+1","v":2027},{"$f":"+Q30+1","v":2028},{"$f":"+R30+1","v":2029},{"$f":"+S30+1","v":2030},{"$f":"+T30+1","v":2031},{"$f":"+U30+1","v":2032},{"$f":"+V30+1","v":2033},{"$f":"+W30+1","v":2034},{"$f":"+X30+1","v":2035},{"$f":"+Y30+1","v":2036},{"$f":"+Z30+1","v":2037},{"$f":"+AA30+1","v":2038},{"$f":"+AB30+1","v":2039},{"$f":"+AC30+1","v":2040},{"$f":"+AD30+1","v":2041},{"$f":"+AE30+1","v":2042},{"$f":"+AF30+1","v":2043},{"$f":"+AG30+1","v":2044}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Federal Production Tax Credit"]
[null,"Units","kWh",null,{"$f":"D33","v":0},{"$f":"E33","v":0},0,0,0,0,0,0,0]
[null,"Unit Cost",{"$f":"IF(C33=\"\",\"\",CONCATENATE(\"$/\",C33))","v":"$/kWh"},null,{"$f":"D34","v":0},{"$f":"E34","v":0},0,0,0,0,0,0,0]
[null,"Total (Non-escalated)",null,{"$f":"+D33*D34","v":0},{"$f":"+E33*E34","v":0},{"$f":"+F33*F34","v":0},0,0,0,0,0,0,0]
["H","Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$C$21=\"True\",D35*General!D$33,D35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",E35*General!E$33,E35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",F35*General!F$33,F35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",G35*General!G$33,G35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",H35*General!H$33,H35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",I35*General!I$33,I35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",J35*General!J$33,J35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",K35*General!K$33,K35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",L35*General!L$33,L35)","v":0},{"$f":"IF('Tax Credits'!$C$21=\"True\",M35*General!M$33,M35)","v":0}]
["H","Total (With sensitivity)",null,{"$f":"+D36*Sens_FedTaxCreditPTC","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D37*'Cost Escalation'!B260","v":0},{"$f":"+E37*'Cost Escalation'!C260","v":0},{"$f":"+F37*'Cost Escalation'!D260","v":0},{"$f":"+G37*'Cost Escalation'!E260","v":0},{"$f":"+H37*'Cost Escalation'!F260","v":0},{"$f":"+I37*'Cost Escalation'!G260","v":0},{"$f":"+J37*'Cost Escalation'!H260","v":0},{"$f":"+K37*'Cost Escalation'!I260","v":0},{"$f":"+L37*'Cost Escalation'!J260","v":0},{"$f":"+M37*'Cost Escalation'!K260","v":0}]
[null,"Total Federal Production Tax Credits Used (with sensitivities)",null,{"$f":"'PTC Calculations'!B16","v":0},{"$f":"'PTC Calculations'!C16","v":0},{"$f":"'PTC Calculations'!D16","v":0},{"$f":"'PTC Calculations'!E16","v":0},{"$f":"'PTC Calculations'!F16","v":0},{"$f":"'PTC Calculations'!G16","v":0},{"$f":"'PTC Calculations'!H16","v":0},{"$f":"'PTC Calculations'!I16","v":0},{"$f":"'PTC Calculations'!J16","v":0},{"$f":"'PTC Calculations'!K16","v":0},{"$f":"'PTC Calculations'!L16","v":0},{"$f":"'PTC Calculations'!M16","v":0},{"$f":"'PTC Calculations'!N16","v":0},{"$f":"'PTC Calculations'!O16","v":0},{"$f":"'PTC Calculations'!P16","v":0},{"$f":"'PTC Calculations'!Q16","v":0},{"$f":"'PTC Calculations'!R16","v":0},{"$f":"'PTC Calculations'!S16","v":0},{"$f":"'PTC Calculations'!T16","v":0},{"$f":"'PTC Calculations'!U16","v":0},{"$f":"'PTC Calculations'!V16","v":0},{"$f":"'PTC Calculations'!W16","v":0},{"$f":"'PTC Calculations'!X16","v":0},{"$f":"'PTC Calculations'!Y16","v":0},{"$f":"'PTC Calculations'!Z16","v":0},{"$f":"'PTC Calculations'!AA16","v":0},{"$f":"'PTC Calculations'!AB16","v":0},{"$f":"'PTC Calculations'!AC16","v":0},{"$f":"'PTC Calculations'!AD16","v":0},{"$f":"'PTC Calculations'!AE16","v":0},{"$f":"'PTC Calculations'!AF16","v":0}]
[null,"Total Federal PTC Over Project Life",null,{"$f":"SUM(D135:AH135)","v":0}]
[null,"State Production Tax Credit 1","Electricity"]
[null,"Units","kWh/yr",null,{"$f":"D42","v":0},{"$f":"E42","v":0},0,0,0,0,0,0,0]
[null,"Unit Cost",{"$f":"IF(C42=\"\",\"\",CONCATENATE(\"$/\",C42))","v":"$/kWh/yr"},null,{"$f":"D43","v":0},{"$f":"E43","v":0},0,0,0,0,0,0,0]
[null,"Total (Non-escalated)",null,{"$f":"+D42*D43","v":0},{"$f":"+E42*E43","v":0},{"$f":"+F42*F43","v":0},0,0,0,0,0,0,0]
["H","Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$D$21=\"True\",D44*General!D$33,D44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",E44*General!E$33,E44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",F44*General!F$33,F44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",G44*General!G$33,G44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",H44*General!H$33,H44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",I44*General!I$33,I44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",J44*General!J$33,J44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",K44*General!K$33,K44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",L44*General!L$33,L44)","v":0},{"$f":"IF('Tax Credits'!$D$21=\"True\",M44*General!M$33,M44)","v":0}]
["H","Total (With sensitivity)",null,{"$f":"+D45*Sens_StateTaxCreditPTC1","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D46*'Cost Escalation'!B261","v":0},{"$f":"+E46*'Cost Escalation'!C261","v":0},{"$f":"+F46*'Cost Escalation'!D261","v":0},{"$f":"+G46*'Cost Escalation'!E261","v":0},{"$f":"+H46*'Cost Escalation'!F261","v":0},{"$f":"+I46*'Cost Escalation'!G261","v":0},{"$f":"+J46*'Cost Escalation'!H261","v":0},{"$f":"+K46*'Cost Escalation'!I261","v":0},{"$f":"+L46*'Cost Escalation'!J261","v":0},{"$f":"+M46*'Cost Escalation'!K261","v":0}]
[null,"Total State PTC 1 Credits Used (with sensitivities)",null,{"$f":"'PTC Calculations'!B137","v":0},{"$f":"'PTC Calculations'!C137","v":0},{"$f":"'PTC Calculations'!D137","v":0},{"$f":"'PTC Calculations'!E137","v":0},{"$f":"'PTC Calculations'!F137","v":0},{"$f":"'PTC Calculations'!G137","v":0},{"$f":"'PTC Calculations'!H137","v":0},{"$f":"'PTC Calculations'!I137","v":0},{"$f":"'PTC Calculations'!J137","v":0},{"$f":"'PTC Calculations'!K137","v":0},{"$f":"'PTC Calculations'!L137","v":0},{"$f":"'PTC Calculations'!M137","v":0},{"$f":"'PTC Calculations'!N137","v":0},{"$f":"'PTC Calculations'!O137","v":0},{"$f":"'PTC Calculations'!P137","v":0},{"$f":"'PTC Calculations'!Q137","v":0},{"$f":"'PTC Calculations'!R137","v":0},{"$f":"'PTC Calculations'!S137","v":0},{"$f":"'PTC Calculations'!T137","v":0},{"$f":"'PTC Calculations'!U137","v":0},{"$f":"'PTC Calculations'!V137","v":0},{"$f":"'PTC Calculations'!W137","v":0},{"$f":"'PTC Calculations'!X137","v":0},{"$f":"'PTC Calculations'!Y137","v":0},{"$f":"'PTC Calculations'!Z137","v":0},{"$f":"'PTC Calculations'!AA137","v":0},{"$f":"'PTC Calculations'!AB137","v":0},{"$f":"'PTC Calculations'!AC137","v":0},{"$f":"'PTC Calculations'!AD137","v":0},{"$f":"'PTC Calculations'!AE137","v":0},{"$f":"'PTC Calculations'!AF137","v":0}]
[null,"Total State PTC1 Over Project Life",null,{"$f":"SUM(D136:AH136)","v":0}]
[null,"State Production Tax Credit 2","Thermal"]
[null,"Units","MMBtu/yr",null,{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0},{"$f":"J51","v":0},{"$f":"K51","v":0},{"$f":"L51","v":0}]
[null,"Unit Cost",{"$f":"IF(C51=\"\",\"\",CONCATENATE(\"$/\",C51))","v":"$/MMBtu/yr"},null,{"$f":"D52","v":0},0,0,0,0,0,0,0,0]
[null,"Total (Non-escalated)",null,{"$f":"+D51*D52","v":0},{"$f":"+E51*E52","v":0},{"$f":"+F51*F52","v":0},0,0,0,0,0,0,0]
[null,"Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$E$21=\"True\",D53*General!D$33,D53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",E53*General!E$33,E53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",F53*General!F$33,F53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",G53*General!G$33,G53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",H53*General!H$33,H53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",I53*General!I$33,I53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",J53*General!J$33,J53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",K53*General!K$33,K53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",L53*General!L$33,L53)","v":0},{"$f":"IF('Tax Credits'!$E$21=\"True\",M53*General!M$33,M53)","v":0}]
[null,"Total (With sensitivity)",null,{"$f":"+D54*Sens_StateTaxCreditPTC2","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D55*'Cost Escalation'!B262","v":0},{"$f":"+E55*'Cost Escalation'!C262","v":0},{"$f":"+F55*'Cost Escalation'!D262","v":0},{"$f":"+G55*'Cost Escalation'!E262","v":0},{"$f":"+H55*'Cost Escalation'!F262","v":0},{"$f":"+I55*'Cost Escalation'!G262","v":0},{"$f":"+J55*'Cost Escalation'!H262","v":0},{"$f":"+K55*'Cost Escalation'!I262","v":0},{"$f":"+L55*'Cost Escalation'!J262","v":0},{"$f":"+M55*'Cost Escalation'!K262","v":0}]
[null,"Total State PTC 2 Credits Used (with sensitivities)",null,{"$f":"'State PTC2 Calculations'!B17","v":0},{"$f":"'State PTC2 Calculations'!C17","v":0},{"$f":"'State PTC2 Calculations'!D17","v":0},{"$f":"'State PTC2 Calculations'!E17","v":0},{"$f":"'State PTC2 Calculations'!F17","v":0},{"$f":"'State PTC2 Calculations'!G17","v":0},{"$f":"'State PTC2 Calculations'!H17","v":0},{"$f":"'State PTC2 Calculations'!I17","v":0},{"$f":"'State PTC2 Calculations'!J17","v":0},{"$f":"'State PTC2 Calculations'!K17","v":0},{"$f":"'State PTC2 Calculations'!L17","v":0},{"$f":"'State PTC2 Calculations'!M17","v":0},{"$f":"'State PTC2 Calculations'!N17","v":0},{"$f":"'State PTC2 Calculations'!O17","v":0},{"$f":"'State PTC2 Calculations'!P17","v":0},{"$f":"'State PTC2 Calculations'!Q17","v":0},{"$f":"'State PTC2 Calculations'!R17","v":0},{"$f":"'State PTC2 Calculations'!S17","v":0},{"$f":"'State PTC2 Calculations'!T17","v":0},{"$f":"'State PTC2 Calculations'!U17","v":0},{"$f":"'State PTC2 Calculations'!V17","v":0},{"$f":"'State PTC2 Calculations'!W17","v":0},{"$f":"'State PTC2 Calculations'!X17","v":0},{"$f":"'State PTC2 Calculations'!Y17","v":0},{"$f":"'State PTC2 Calculations'!Z17","v":0},{"$f":"'State PTC2 Calculations'!AA17","v":0},{"$f":"'State PTC2 Calculations'!AB17","v":0},{"$f":"'State PTC2 Calculations'!AC17","v":0},{"$f":"'State PTC2 Calculations'!AD17","v":0},{"$f":"'State PTC2 Calculations'!AE17","v":0},{"$f":"'State PTC2 Calculations'!AF17","v":0}]
[null,"Total State PTC2 Over Project Life",null,{"$f":"SUM(D137:AH137)","v":0}]
[]
[null,"ENTER INVESTMENT  TAX CREDITS"]
[null,null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+D61+1","v":2015},{"$f":"+E61+1","v":2016},{"$f":"+F61+1","v":2017},{"$f":"+G61+1","v":2018},{"$f":"+H61+1","v":2019},{"$f":"+I61+1","v":2020},{"$f":"+J61+1","v":2021},{"$f":"+K61+1","v":2022},{"$f":"+L61+1","v":2023},{"$f":"+M61+1","v":2024},{"$f":"+N61+1","v":2025},{"$f":"+O61+1","v":2026},{"$f":"+P61+1","v":2027},{"$f":"+Q61+1","v":2028},{"$f":"+R61+1","v":2029},{"$f":"+S61+1","v":2030},{"$f":"+T61+1","v":2031},{"$f":"+U61+1","v":2032},{"$f":"+V61+1","v":2033},{"$f":"+W61+1","v":2034},{"$f":"+X61+1","v":2035},{"$f":"+Y61+1","v":2036},{"$f":"+Z61+1","v":2037},{"$f":"+AA61+1","v":2038},{"$f":"+AB61+1","v":2039},{"$f":"+AC61+1","v":2040},{"$f":"+AD61+1","v":2041},{"$f":"+AE61+1","v":2042},{"$f":"+AF61+1","v":2043},{"$f":"+AG61+1","v":2044}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null," Federal Investment Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"State Investment Tax Credit"]
[null,"Local Investment Tax Credit"]
[null," Federal Investment Tax Credit (with sensitivity)",null,{"$f":"D63*Sens_FedTaxCredit","v":0},{"$f":"E63*Sens_FedTaxCredit+E64*Sens_StateTaxCredit+E65*Sens_LocalTaxCredit","v":0},0,0,0,0,0,0,0,0]
[null,"State Investment Tax Credit (with sensitivity)",null,{"$f":"D64*Sens_StateTaxCredit","v":0}]
[null,"Local Investment Tax Credit (with sensitivity)",null,{"$f":"D65*Sens_LocalTaxCredit","v":0}]
[]
[null,"Federal ITC tax credits used (with sensitivities)",null,{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!C$34,+'Taxes & Fees'!C$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!D$34,+'Taxes & Fees'!D$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!E$34,+'Taxes & Fees'!E$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!F$34,+'Taxes & Fees'!F$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!G$34,+'Taxes & Fees'!G$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!H$34,+'Taxes & Fees'!H$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!I$34,+'Taxes & Fees'!I$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!J$34,+'Taxes & Fees'!J$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!K$34,+'Taxes & Fees'!K$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!L$34,+'Taxes & Fees'!L$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!M$34,+'Taxes & Fees'!M$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!N$34,+'Taxes & Fees'!N$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!O$34,+'Taxes & Fees'!O$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!P$34,+'Taxes & Fees'!P$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!Q$34,+'Taxes & Fees'!Q$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!R$34,+'Taxes & Fees'!R$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!S$34,+'Taxes & Fees'!S$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!T$34,+'Taxes & Fees'!T$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!U$34,+'Taxes & Fees'!U$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!V$34,+'Taxes & Fees'!V$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!W$34,+'Taxes & Fees'!W$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!X$34,+'Taxes & Fees'!X$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!Y$34,+'Taxes & Fees'!Y$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!Z$34,+'Taxes & Fees'!Z$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!AA$34,+'Taxes & Fees'!AA$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!AB$34,+'Taxes & Fees'!AB$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!AC$34,+'Taxes & Fees'!AC$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!AD$34,+'Taxes & Fees'!AD$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!AE$34,+'Taxes & Fees'!AE$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!AF$34,+'Taxes & Fees'!AF$231),0)","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",+'ITC Calculations'!AG$34,+'Taxes & Fees'!AG$231),0)","v":0}]
[null,"State ITC tax credits used (with sensitivities)",null,{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!C$147,'Taxes & Fees'!C241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!D$147,'Taxes & Fees'!D241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!E$147,'Taxes & Fees'!E241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!F$147,'Taxes & Fees'!F241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!G$147,'Taxes & Fees'!G241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!H$147,'Taxes & Fees'!H241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!I$147,'Taxes & Fees'!I241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!J$147,'Taxes & Fees'!J241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!K$147,'Taxes & Fees'!K241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!L$147,'Taxes & Fees'!L241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!M$147,'Taxes & Fees'!M241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!N$147,'Taxes & Fees'!N241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!O$147,'Taxes & Fees'!O241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!P$147,'Taxes & Fees'!P241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!Q$147,'Taxes & Fees'!Q241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!R$147,'Taxes & Fees'!R241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!S$147,'Taxes & Fees'!S241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!T$147,'Taxes & Fees'!T241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!U$147,'Taxes & Fees'!U241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!V$147,'Taxes & Fees'!V241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!W$147,'Taxes & Fees'!W241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!X$147,'Taxes & Fees'!X241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!Y$147,'Taxes & Fees'!Y241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!Z$147,'Taxes & Fees'!Z241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!AA$147,'Taxes & Fees'!AA241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!AB$147,'Taxes & Fees'!AB241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!AC$147,'Taxes & Fees'!AC241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!AD$147,'Taxes & Fees'!AD241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!AE$147,'Taxes & Fees'!AE241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!AF$147,'Taxes & Fees'!AF241),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'ITC Calculations'!AG$147,'Taxes & Fees'!AG241),\"\")","v":0}]
[null,"Local ITC tax credits used (with sensitivities)",null,{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!C$221,'Taxes & Fees'!C$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!D$221,'Taxes & Fees'!D$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!E$221,'Taxes & Fees'!E$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!F$221,'Taxes & Fees'!F$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!G$221,'Taxes & Fees'!G$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!H$221,'Taxes & Fees'!H$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!I$221,'Taxes & Fees'!I$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!J$221,'Taxes & Fees'!J$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!K$221,'Taxes & Fees'!K$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!L$221,'Taxes & Fees'!L$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!M$221,'Taxes & Fees'!M$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!N$221,'Taxes & Fees'!N$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!O$221,'Taxes & Fees'!O$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!P$221,'Taxes & Fees'!P$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!Q$221,'Taxes & Fees'!Q$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!R$221,'Taxes & Fees'!R$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!S$221,'Taxes & Fees'!S$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!T$221,'Taxes & Fees'!T$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!U$221,'Taxes & Fees'!U$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!V$221,'Taxes & Fees'!V$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!W$221,'Taxes & Fees'!W$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!X$221,'Taxes & Fees'!X$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!Y$221,'Taxes & Fees'!Y$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!Z$221,'Taxes & Fees'!Z$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!AA$221,'Taxes & Fees'!AA$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!AB$221,'Taxes & Fees'!AB$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!AC$221,'Taxes & Fees'!AC$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!AD$221,'Taxes & Fees'!AD$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!AE$221,'Taxes & Fees'!AE$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!AF$221,'Taxes & Fees'!AF$249),\"\")","v":0},{"$f":"IFERROR(IF('Taxes & Fees'!$C$151=\"United States\",'Taxes & Fees'!AG$221,'Taxes & Fees'!AG$249),\"\")","v":0}]
[]
[null,"PRESENT VALUES OF INCENTIVES BY SOURCE"]
[null,null,"Production Tax Incentives","Investment Tax Incentives"]
[null,"Federal",{"$f":"SUM(D135:AH135)","v":0},{"$f":"SUM(D140:AH140)","v":0}]
[null,"State ",{"$f":"SUM(D136:AH136)+SUM(D137:AH137)","v":0},{"$f":"SUM(D141:AH141)","v":0}]
[null,"Local",null,{"$f":"SUM(D142:AH142)","v":0}]
[]
[]
[]
[]
[null,"REFERENCES"]
[null,"DSIRE Database of Incentives for Renewables and Efficiency","http://www.dsireusa.org/"]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Work Area Below","Calculation Area"]
[null,"Toggle_Comments_TaxCredits","Hidden"]
[null,"Toggle_UserArea_TaxCredits","Hidden"]
[null,"Toggle_ScenarioSection","Showing"]
[null,"Copied","No"]
[]
[null,{"$f":"'Incentive Summary'!B88","v":"Present Value Factors for Source"}]
[null,{"$f":"'Incentive Summary'!B89","v":"Federal"},null,{"$f":"'Incentive Summary'!C89","v":1},{"$f":"'Incentive Summary'!D89","v":0.99009900990099009},{"$f":"'Incentive Summary'!E89","v":0.98029604940692083},{"$f":"'Incentive Summary'!F89","v":0.97059014792764453},{"$f":"'Incentive Summary'!G89","v":0.96098034448281622},{"$f":"'Incentive Summary'!H89","v":0.95146568760674888},{"$f":"'Incentive Summary'!I89","v":0.94204523525420658},{"$f":"'Incentive Summary'!J89","v":0.93271805470713554},{"$f":"'Incentive Summary'!K89","v":0.92348322248231218},{"$f":"'Incentive Summary'!L89","v":0.91433982423991289},{"$f":"'Incentive Summary'!M89","v":0.90528695469298315},{"$f":"'Incentive Summary'!N89","v":0.89632371751780526},{"$f":"'Incentive Summary'!O89","v":0.88744922526515368},{"$f":"'Incentive Summary'!P89","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q89","v":0.86996296957666264},{"$f":"'Incentive Summary'!R89","v":0.86134947482837909},{"$f":"'Incentive Summary'!S89","v":0.8528212622063156},{"$f":"'Incentive Summary'!T89","v":0.84437748733298568},{"$f":"'Incentive Summary'!U89","v":0.83601731419107495},{"$f":"'Incentive Summary'!V89","v":0.82773991504066846},{"$f":"'Incentive Summary'!W89","v":0.81954447033729538},{"$f":"'Incentive Summary'!X89","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y89","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z89","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA89","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB89","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC89","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD89","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE89","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF89","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG89","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH89","v":0.73457714632388538}]
[null,{"$f":"'Incentive Summary'!B90","v":"State"},null,{"$f":"'Incentive Summary'!C90","v":1},{"$f":"'Incentive Summary'!D90","v":0.99009900990099009},{"$f":"'Incentive Summary'!E90","v":0.98029604940692083},{"$f":"'Incentive Summary'!F90","v":0.97059014792764453},{"$f":"'Incentive Summary'!G90","v":0.96098034448281622},{"$f":"'Incentive Summary'!H90","v":0.95146568760674888},{"$f":"'Incentive Summary'!I90","v":0.94204523525420658},{"$f":"'Incentive Summary'!J90","v":0.93271805470713554},{"$f":"'Incentive Summary'!K90","v":0.92348322248231218},{"$f":"'Incentive Summary'!L90","v":0.91433982423991289},{"$f":"'Incentive Summary'!M90","v":0.90528695469298315},{"$f":"'Incentive Summary'!N90","v":0.89632371751780526},{"$f":"'Incentive Summary'!O90","v":0.88744922526515368},{"$f":"'Incentive Summary'!P90","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q90","v":0.86996296957666264},{"$f":"'Incentive Summary'!R90","v":0.86134947482837909},{"$f":"'Incentive Summary'!S90","v":0.8528212622063156},{"$f":"'Incentive Summary'!T90","v":0.84437748733298568},{"$f":"'Incentive Summary'!U90","v":0.83601731419107495},{"$f":"'Incentive Summary'!V90","v":0.82773991504066846},{"$f":"'Incentive Summary'!W90","v":0.81954447033729538},{"$f":"'Incentive Summary'!X90","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y90","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z90","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA90","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB90","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC90","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD90","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE90","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF90","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG90","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH90","v":0.73457714632388538}]
[null,{"$f":"'Incentive Summary'!B91","v":"Local"},null,{"$f":"'Incentive Summary'!C91","v":1},{"$f":"'Incentive Summary'!D91","v":0.99009900990099009},{"$f":"'Incentive Summary'!E91","v":0.98029604940692083},{"$f":"'Incentive Summary'!F91","v":0.97059014792764453},{"$f":"'Incentive Summary'!G91","v":0.96098034448281622},{"$f":"'Incentive Summary'!H91","v":0.95146568760674888},{"$f":"'Incentive Summary'!I91","v":0.94204523525420658},{"$f":"'Incentive Summary'!J91","v":0.93271805470713554},{"$f":"'Incentive Summary'!K91","v":0.92348322248231218},{"$f":"'Incentive Summary'!L91","v":0.91433982423991289},{"$f":"'Incentive Summary'!M91","v":0.90528695469298315},{"$f":"'Incentive Summary'!N91","v":0.89632371751780526},{"$f":"'Incentive Summary'!O91","v":0.88744922526515368},{"$f":"'Incentive Summary'!P91","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q91","v":0.86996296957666264},{"$f":"'Incentive Summary'!R91","v":0.86134947482837909},{"$f":"'Incentive Summary'!S91","v":0.8528212622063156},{"$f":"'Incentive Summary'!T91","v":0.84437748733298568},{"$f":"'Incentive Summary'!U91","v":0.83601731419107495},{"$f":"'Incentive Summary'!V91","v":0.82773991504066846},{"$f":"'Incentive Summary'!W91","v":0.81954447033729538},{"$f":"'Incentive Summary'!X91","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y91","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z91","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA91","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB91","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC91","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD91","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE91","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF91","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG91","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH91","v":0.73457714632388538}]
[]
[]
[]
[]
[null,"Totals over project life, production tax credits"]
[null,{"$f":"B32","v":"Federal Production Tax Credit"},null,{"$f":"IF(D$31<=ProjectLife,D39,0)*D127","v":0},{"$f":"IF(E31<=ProjectLife,E39,0)*E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":"State Production Tax Credit 1"},null,{"$f":"IF(D$31<=ProjectLife,D48,0)*D128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B50","v":"State Production Tax Credit 2"},null,{"$f":"IF(D$31<=ProjectLife,D57,0)*D128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totals over project life, investment tax credits"]
[null,"Federal ",null,{"$f":"IF(D$31<=ProjectLife,D70,0)*D127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State",null,{"$f":"IF(D$31<=ProjectLife,D71,0)*D128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local",null,{"$f":"IF(D$31<=ProjectLife,D72,0)*D129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,{"$f":"B32","v":"Federal Production Tax Credit"},"State Production Tax Credits"]
[null,"Taxable?",null,null,"Federal Tax Credit","State Tax Credit"]

{"sheet":"PTC Calculations","index":18,"n_rows":242,"n_cols":31,"rows_kept":242,"cut":false,"hidden":true,"merged":[]}
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",{"$f":"'Tax Credits'!C18","v":"False"},{"$f":"'Tax Credits'!D18","v":"False"}]
["Allow PTC carry forward?",{"$f":"'Tax Credits'!C19","v":"True"},{"$f":"'Tax Credits'!D19","v":"True"}]
["Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C20","v":10},{"$f":"'Tax Credits'!D20","v":10}]
[]
[]
[]
["FEDERAL TAXES - PTC"]
["Federal Taxes  including carry over",{"$f":"'Taxes & Fees'!C185","v":0},{"$f":"'Taxes & Fees'!D185","v":0},{"$f":"'Taxes & Fees'!E185","v":0},{"$f":"'Taxes & Fees'!F185","v":0},{"$f":"'Taxes & Fees'!G185","v":0},{"$f":"'Taxes & Fees'!H185","v":0},{"$f":"'Taxes & Fees'!I185","v":0},{"$f":"'Taxes & Fees'!J185","v":0},{"$f":"'Taxes & Fees'!K185","v":0},{"$f":"'Taxes & Fees'!L185","v":0},{"$f":"'Taxes & Fees'!M185","v":0},{"$f":"'Taxes & Fees'!N185","v":0},{"$f":"'Taxes & Fees'!O185","v":0},{"$f":"'Taxes & Fees'!P185","v":0},{"$f":"'Taxes & Fees'!Q185","v":0},{"$f":"'Taxes & Fees'!R185","v":0},{"$f":"'Taxes & Fees'!S185","v":0},{"$f":"'Taxes & Fees'!T185","v":0},{"$f":"'Taxes & Fees'!U185","v":0},{"$f":"'Taxes & Fees'!V185","v":0},{"$f":"'Taxes & Fees'!W185","v":0},{"$f":"'Taxes & Fees'!X185","v":0},{"$f":"'Taxes & Fees'!Y185","v":0},{"$f":"'Taxes & Fees'!Z185","v":0},{"$f":"'Taxes & Fees'!AA185","v":0},{"$f":"'Taxes & Fees'!AB185","v":0},{"$f":"'Taxes & Fees'!AC185","v":0},{"$f":"'Taxes & Fees'!AD185","v":0},{"$f":"'Taxes & Fees'!AE185","v":0},{"$f":"'Taxes & Fees'!AF185","v":0}]
[]
[]
["FEDERAL PTC  "]
["Federal PTC Tax Credit Applied",{"$f":"-(B27+B37+B47+B57+B67+B77+B87+B97+B107+B117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal PTC Tax Credit Applied (with sensitivity)",{"$f":"IFERROR(-(B27+B37+B47+B57+B67+B77+B87+B97+B107+B117),0)","v":0},{"$f":"IFERROR(-(C27+C37+C47+C57+C67+C77+C87+C97+C107+C117),0)","v":0},{"$f":"IFERROR(-(D27+D37+D47+D57+D67+D77+D87+D97+D107+D117),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes on grants",{"$f":"'Funding Schedule'!E255","v":0},{"$f":"'Funding Schedule'!F255","v":0},{"$f":"'Funding Schedule'!G255","v":0},{"$f":"'Funding Schedule'!H255","v":0},{"$f":"'Funding Schedule'!I255","v":0},{"$f":"'Funding Schedule'!J255","v":0},{"$f":"'Funding Schedule'!K255","v":0},{"$f":"'Funding Schedule'!L255","v":0},{"$f":"'Funding Schedule'!M255","v":0},{"$f":"'Funding Schedule'!N255","v":0},{"$f":"'Funding Schedule'!O255","v":0},{"$f":"'Funding Schedule'!P255","v":0},{"$f":"'Funding Schedule'!Q255","v":0},{"$f":"'Funding Schedule'!R255","v":0},{"$f":"'Funding Schedule'!S255","v":0},{"$f":"'Funding Schedule'!T255","v":0},{"$f":"'Funding Schedule'!U255","v":0},{"$f":"'Funding Schedule'!V255","v":0},{"$f":"'Funding Schedule'!W255","v":0},{"$f":"'Funding Schedule'!X255","v":0},{"$f":"'Funding Schedule'!Y255","v":0},{"$f":"'Funding Schedule'!Z255","v":0},{"$f":"'Funding Schedule'!AA255","v":0},{"$f":"'Funding Schedule'!AB255","v":0},{"$f":"'Funding Schedule'!AC255","v":0},{"$f":"'Funding Schedule'!AD255","v":0},{"$f":"'Funding Schedule'!AE255","v":0},{"$f":"'Funding Schedule'!AF255","v":0},{"$f":"'Funding Schedule'!AG255","v":0},{"$f":"'Funding Schedule'!AH255","v":0}]
["Net Federal Tax (including tax credit)",{"$f":"+'PTC Calculations'!B11-B16+B17","v":0},{"$f":"+'PTC Calculations'!C11-C16+C17","v":0},{"$f":"+'PTC Calculations'!D11-D16+D17","v":0},{"$f":"+'PTC Calculations'!E11-E16+E17","v":0},{"$f":"+'PTC Calculations'!F11-F16+F17","v":0},{"$f":"+'PTC Calculations'!G11-G16+G17","v":0},{"$f":"+'PTC Calculations'!H11-H16+H17","v":0},{"$f":"+'PTC Calculations'!I11-I16+I17","v":0},{"$f":"+'PTC Calculations'!J11-J16+J17","v":0},{"$f":"+'PTC Calculations'!K11-K16+K17","v":0},{"$f":"+'PTC Calculations'!L11-L16+L17","v":0},{"$f":"+'PTC Calculations'!M11-M16+M17","v":0},{"$f":"+'PTC Calculations'!N11-N16+N17","v":0},{"$f":"+'PTC Calculations'!O11-O16+O17","v":0},{"$f":"+'PTC Calculations'!P11-P16+P17","v":0},{"$f":"+'PTC Calculations'!Q11-Q16+Q17","v":0},{"$f":"+'PTC Calculations'!R11-R16+R17","v":0},{"$f":"+'PTC Calculations'!S11-S16+S17","v":0},{"$f":"+'PTC Calculations'!T11-T16+T17","v":0},{"$f":"+'PTC Calculations'!U11-U16+U17","v":0},{"$f":"+'PTC Calculations'!V11-V16+V17","v":0},{"$f":"+'PTC Calculations'!W11-W16+W17","v":0},{"$f":"+'PTC Calculations'!X11-X16+X17","v":0},{"$f":"+'PTC Calculations'!Y11-Y16+Y17","v":0},{"$f":"+'PTC Calculations'!Z11-Z16+Z17","v":0},{"$f":"+'PTC Calculations'!AA11-AA16+AA17","v":0},{"$f":"+'PTC Calculations'!AB11-AB16+AB17","v":0},{"$f":"+'PTC Calculations'!AC11-AC16+AC17","v":0},{"$f":"+'PTC Calculations'!AD11-AD16+AD17","v":0},{"$f":"+'PTC Calculations'!AE11-AE16+AE17","v":0}]
[]
["Tax Credit (Year 1)"]
["Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C180","v":0},{"$f":"+'Taxes & Fees'!D180","v":0},{"$f":"+'Taxes & Fees'!E180","v":0},{"$f":"+'Taxes & Fees'!F180","v":0},{"$f":"+'Taxes & Fees'!G180","v":0},{"$f":"+'Taxes & Fees'!H180","v":0},{"$f":"+'Taxes & Fees'!I180","v":0},{"$f":"+'Taxes & Fees'!J180","v":0},{"$f":"+'Taxes & Fees'!K180","v":0},{"$f":"+'Taxes & Fees'!L180","v":0},{"$f":"+'Taxes & Fees'!M180","v":0},{"$f":"+'Taxes & Fees'!N180","v":0},{"$f":"+'Taxes & Fees'!O180","v":0},{"$f":"+'Taxes & Fees'!P180","v":0},{"$f":"+'Taxes & Fees'!Q180","v":0},{"$f":"+'Taxes & Fees'!R180","v":0},{"$f":"+'Taxes & Fees'!S180","v":0},{"$f":"+'Taxes & Fees'!T180","v":0},{"$f":"+'Taxes & Fees'!U180","v":0},{"$f":"+'Taxes & Fees'!V180","v":0},{"$f":"+'Taxes & Fees'!W180","v":0},{"$f":"+'Taxes & Fees'!X180","v":0},{"$f":"+'Taxes & Fees'!Y180","v":0},{"$f":"+'Taxes & Fees'!Z180","v":0},{"$f":"+'Taxes & Fees'!AA180","v":0},{"$f":"+'Taxes & Fees'!AB180","v":0},{"$f":"+'Taxes & Fees'!AC180","v":0},{"$f":"+'Taxes & Fees'!AD180","v":0},{"$f":"+'Taxes & Fees'!AE180","v":0},{"$f":"+'Taxes & Fees'!AF180","v":0}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$38","v":0}]
["Credit  amount",{"$f":"SUM(B22:B22)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number years remaining",{"$f":"IF(B24>0,B24,0)","v":10},{"$f":"IF(B25>0,B25-1,IF(C24>0,C24,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B23","v":0},{"$f":"IF(C25>0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",{"$f":"IF(B26>0,IF('PTC Calculations'!$B$4=\"False\",IF(B26<B21,-B26,-B21),-B26),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(C26>0,IF('PTC Calculations'!$B$4=\"False\",IF(C26<C21,-C26,-C21),-C26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(D26>0,IF('PTC Calculations'!$B$4=\"False\",IF(D26<D21,-D26,-D21),-D26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(E26>0,IF('PTC Calculations'!$B$4=\"False\",IF(E26<E21,-E26,-E21),-E26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(F26>0,IF('PTC Calculations'!$B$4=\"False\",IF(F26<F21,-F26,-F21),-F26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(G26>0,IF('PTC Calculations'!$B$4=\"False\",IF(G26<G21,-G26,-G21),-G26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(H26>0,IF('PTC Calculations'!$B$4=\"False\",IF(H26<H21,-H26,-H21),-H26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(I26>0,IF('PTC Calculations'!$B$4=\"False\",IF(I26<I21,-I26,-I21),-I26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J26>0,IF('PTC Calculations'!$B$4=\"False\",IF(J26<J21,-J26,-J21),-J26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K26>0,IF('PTC Calculations'!$B$4=\"False\",IF(K26<K21,-K26,-K21),-K26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L26>0,IF('PTC Calculations'!$B$4=\"False\",IF(L26<L21,-L26,-L21),-L26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M26>0,IF('PTC Calculations'!$B$4=\"False\",IF(M26<M21,-M26,-M21),-M26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N26>0,IF('PTC Calculations'!$B$4=\"False\",IF(N26<N21,-N26,-N21),-N26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O26>0,IF('PTC Calculations'!$B$4=\"False\",IF(O26<O21,-O26,-O21),-O26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P26>0,IF('PTC Calculations'!$B$4=\"False\",IF(P26<P21,-P26,-P21),-P26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q26>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q26<Q21,-Q26,-Q21),-Q26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R26>0,IF('PTC Calculations'!$B$4=\"False\",IF(R26<R21,-R26,-R21),-R26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S26>0,IF('PTC Calculations'!$B$4=\"False\",IF(S26<S21,-S26,-S21),-S26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T26>0,IF('PTC Calculations'!$B$4=\"False\",IF(T26<T21,-T26,-T21),-T26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U26>0,IF('PTC Calculations'!$B$4=\"False\",IF(U26<U21,-U26,-U21),-U26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V26>0,IF('PTC Calculations'!$B$4=\"False\",IF(V26<V21,-V26,-V21),-V26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W26>0,IF('PTC Calculations'!$B$4=\"False\",IF(W26<W21,-W26,-W21),-W26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X26>0,IF('PTC Calculations'!$B$4=\"False\",IF(X26<X21,-X26,-X21),-X26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y26>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y26<Y21,-Y26,-Y21),-Y26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z26>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z26<Z21,-Z26,-Z21),-Z26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA26>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA26<AA21,-AA26,-AA21),-AA26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB26>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB26<AB21,-AB26,-AB21),-AB26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC26>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC26<AC21,-AC26,-AC21),-AC26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD26>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD26<AD21,-AD26,-AD21),-AD26),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE26>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE26<AE21,-AE26,-AE21),-AE26),0))","v":0}]
["Ending Balance Credit Available",{"$f":"IF(B26>=B26,B26+B27,B26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"+B21+B27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 2)"]
["Taxes Before Credit 2",{"$f":"+B29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$38","v":0}]
["Credit  amount",null,{"$f":"+SUM(C32:C32)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,{"$f":"IF(C34>0,C34,0)","v":10},{"$f":"IF(C35>0,C35-1,IF(D34>0,D34,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C33","v":0},{"$f":"IF(D35>0,C38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,{"$f":"IF(C36>0,IF('PTC Calculations'!$B$4=\"False\",IF(C36<C31,-C36,-C31),-C36),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(D36>0,IF('PTC Calculations'!$B$4=\"False\",IF(D36<D31,-D36,-D31),-D36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(E36>0,IF('PTC Calculations'!$B$4=\"False\",IF(E36<E31,-E36,-E31),-E36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(F36>0,IF('PTC Calculations'!$B$4=\"False\",IF(F36<F31,-F36,-F31),-F36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(G36>0,IF('PTC Calculations'!$B$4=\"False\",IF(G36<G31,-G36,-G31),-G36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(H36>0,IF('PTC Calculations'!$B$4=\"False\",IF(H36<H31,-H36,-H31),-H36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(I36>0,IF('PTC Calculations'!$B$4=\"False\",IF(I36<I31,-I36,-I31),-I36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J36>0,IF('PTC Calculations'!$B$4=\"False\",IF(J36<J31,-J36,-J31),-J36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K36>0,IF('PTC Calculations'!$B$4=\"False\",IF(K36<K31,-K36,-K31),-K36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L36>0,IF('PTC Calculations'!$B$4=\"False\",IF(L36<L31,-L36,-L31),-L36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M36>0,IF('PTC Calculations'!$B$4=\"False\",IF(M36<M31,-M36,-M31),-M36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N36>0,IF('PTC Calculations'!$B$4=\"False\",IF(N36<N31,-N36,-N31),-N36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O36>0,IF('PTC Calculations'!$B$4=\"False\",IF(O36<O31,-O36,-O31),-O36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P36>0,IF('PTC Calculations'!$B$4=\"False\",IF(P36<P31,-P36,-P31),-P36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q36>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q36<Q31,-Q36,-Q31),-Q36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R36>0,IF('PTC Calculations'!$B$4=\"False\",IF(R36<R31,-R36,-R31),-R36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S36>0,IF('PTC Calculations'!$B$4=\"False\",IF(S36<S31,-S36,-S31),-S36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T36>0,IF('PTC Calculations'!$B$4=\"False\",IF(T36<T31,-T36,-T31),-T36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U36>0,IF('PTC Calculations'!$B$4=\"False\",IF(U36<U31,-U36,-U31),-U36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V36>0,IF('PTC Calculations'!$B$4=\"False\",IF(V36<V31,-V36,-V31),-V36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W36>0,IF('PTC Calculations'!$B$4=\"False\",IF(W36<W31,-W36,-W31),-W36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X36>0,IF('PTC Calculations'!$B$4=\"False\",IF(X36<X31,-X36,-X31),-X36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y36>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y36<Y31,-Y36,-Y31),-Y36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z36>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z36<Z31,-Z36,-Z31),-Z36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA36>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA36<AA31,-AA36,-AA31),-AA36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB36>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB36<AB31,-AB36,-AB31),-AB36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC36>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC36<AC31,-AC36,-AC31),-AC36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD36>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD36<AD31,-AD36,-AD31),-AD36),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE36>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE36<AE31,-AE36,-AE31),-AE36),0))","v":0}]
["Ending Balance Credit Available",null,{"$f":"IF(C36>=C36,C36+C37,C36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 2",{"$f":"+B31","v":0},{"$f":"+C31+C37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 3)"]
["Taxes Before Credit 3",{"$f":"+B39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$38","v":0}]
["Credit  amount",null,null,{"$f":"+SUM(D42:D42)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,{"$f":"IF(D44>0,D44,0)","v":10},{"$f":"IF(D45>0,D45-1,IF(E44>0,E44,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D43","v":0},{"$f":"IF(E45>0,D48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,{"$f":"IF(D46>0,IF('PTC Calculations'!$B$4=\"False\",IF(D46<D41,-D46,-D41),-D46),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(E46>0,IF('PTC Calculations'!$B$4=\"False\",IF(E46<E41,-E46,-E41),-E46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(F46>0,IF('PTC Calculations'!$B$4=\"False\",IF(F46<F41,-F46,-F41),-F46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(G46>0,IF('PTC Calculations'!$B$4=\"False\",IF(G46<G41,-G46,-G41),-G46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(H46>0,IF('PTC Calculations'!$B$4=\"False\",IF(H46<H41,-H46,-H41),-H46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(I46>0,IF('PTC Calculations'!$B$4=\"False\",IF(I46<I41,-I46,-I41),-I46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J46>0,IF('PTC Calculations'!$B$4=\"False\",IF(J46<J41,-J46,-J41),-J46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K46>0,IF('PTC Calculations'!$B$4=\"False\",IF(K46<K41,-K46,-K41),-K46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L46>0,IF('PTC Calculations'!$B$4=\"False\",IF(L46<L41,-L46,-L41),-L46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M46>0,IF('PTC Calculations'!$B$4=\"False\",IF(M46<M41,-M46,-M41),-M46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N46>0,IF('PTC Calculations'!$B$4=\"False\",IF(N46<N41,-N46,-N41),-N46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O46>0,IF('PTC Calculations'!$B$4=\"False\",IF(O46<O41,-O46,-O41),-O46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P46>0,IF('PTC Calculations'!$B$4=\"False\",IF(P46<P41,-P46,-P41),-P46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q46>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q46<Q41,-Q46,-Q41),-Q46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R46>0,IF('PTC Calculations'!$B$4=\"False\",IF(R46<R41,-R46,-R41),-R46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S46>0,IF('PTC Calculations'!$B$4=\"False\",IF(S46<S41,-S46,-S41),-S46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T46>0,IF('PTC Calculations'!$B$4=\"False\",IF(T46<T41,-T46,-T41),-T46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U46>0,IF('PTC Calculations'!$B$4=\"False\",IF(U46<U41,-U46,-U41),-U46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V46>0,IF('PTC Calculations'!$B$4=\"False\",IF(V46<V41,-V46,-V41),-V46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W46>0,IF('PTC Calculations'!$B$4=\"False\",IF(W46<W41,-W46,-W41),-W46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X46>0,IF('PTC Calculations'!$B$4=\"False\",IF(X46<X41,-X46,-X41),-X46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y46>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y46<Y41,-Y46,-Y41),-Y46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z46>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z46<Z41,-Z46,-Z41),-Z46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA46>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA46<AA41,-AA46,-AA41),-AA46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB46>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB46<AB41,-AB46,-AB41),-AB46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC46>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC46<AC41,-AC46,-AC41),-AC46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD46>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD46<AD41,-AD46,-AD41),-AD46),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE46>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE46<AE41,-AE46,-AE41),-AE46),0))","v":0}]
["Ending Balance Credit Available",null,null,{"$f":"IF(D46>=D46,D46+D47,D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 3",{"$f":"+B41","v":0},{"$f":"+C41","v":0},{"$f":"+D41+D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 4)"]
["Taxes Before Credit 4",{"$f":"+B49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$38","v":0}]
["Credit  amount",null,null,null,{"$f":"+SUM(E52:E52)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E54>0,E54,0)","v":10},{"$f":"IF(E55>0,E55-1,IF(F54>0,F54,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E53","v":0},{"$f":"IF(F55>0,E58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,{"$f":"IF(E56>0,IF('PTC Calculations'!$B$4=\"False\",IF(E56<E51,-E56,-E51),-E56),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(F56>0,IF('PTC Calculations'!$B$4=\"False\",IF(F56<F51,-F56,-F51),-F56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(G56>0,IF('PTC Calculations'!$B$4=\"False\",IF(G56<G51,-G56,-G51),-G56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(H56>0,IF('PTC Calculations'!$B$4=\"False\",IF(H56<H51,-H56,-H51),-H56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(I56>0,IF('PTC Calculations'!$B$4=\"False\",IF(I56<I51,-I56,-I51),-I56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J56>0,IF('PTC Calculations'!$B$4=\"False\",IF(J56<J51,-J56,-J51),-J56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K56>0,IF('PTC Calculations'!$B$4=\"False\",IF(K56<K51,-K56,-K51),-K56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L56>0,IF('PTC Calculations'!$B$4=\"False\",IF(L56<L51,-L56,-L51),-L56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M56>0,IF('PTC Calculations'!$B$4=\"False\",IF(M56<M51,-M56,-M51),-M56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N56>0,IF('PTC Calculations'!$B$4=\"False\",IF(N56<N51,-N56,-N51),-N56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O56>0,IF('PTC Calculations'!$B$4=\"False\",IF(O56<O51,-O56,-O51),-O56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P56>0,IF('PTC Calculations'!$B$4=\"False\",IF(P56<P51,-P56,-P51),-P56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q56>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q56<Q51,-Q56,-Q51),-Q56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R56>0,IF('PTC Calculations'!$B$4=\"False\",IF(R56<R51,-R56,-R51),-R56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S56>0,IF('PTC Calculations'!$B$4=\"False\",IF(S56<S51,-S56,-S51),-S56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T56>0,IF('PTC Calculations'!$B$4=\"False\",IF(T56<T51,-T56,-T51),-T56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U56>0,IF('PTC Calculations'!$B$4=\"False\",IF(U56<U51,-U56,-U51),-U56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V56>0,IF('PTC Calculations'!$B$4=\"False\",IF(V56<V51,-V56,-V51),-V56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W56>0,IF('PTC Calculations'!$B$4=\"False\",IF(W56<W51,-W56,-W51),-W56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X56>0,IF('PTC Calculations'!$B$4=\"False\",IF(X56<X51,-X56,-X51),-X56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y56>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y56<Y51,-Y56,-Y51),-Y56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z56>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z56<Z51,-Z56,-Z51),-Z56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA56>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA56<AA51,-AA56,-AA51),-AA56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB56>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB56<AB51,-AB56,-AB51),-AB56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC56>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC56<AC51,-AC56,-AC51),-AC56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD56>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD56<AD51,-AD56,-AD51),-AD56),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE56>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE56<AE51,-AE56,-AE51),-AE56),0))","v":0}]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E56>=E56,E56+E57,E56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 4",{"$f":"+B51","v":0},{"$f":"+C51","v":0},{"$f":"+D51","v":0},{"$f":"+E51+E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 5)"]
["Taxes Before Credit 5",{"$f":"+B59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$38","v":0}]
["Credit  amount",null,null,null,null,{"$f":"+SUM(F62:F62)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F64>0,F64,0)","v":10},{"$f":"IF(F65>0,F65-1,IF(G64>0,G64,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F63","v":0},{"$f":"IF(G65>0,F68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,{"$f":"IF(F66>0,IF('PTC Calculations'!$B$4=\"False\",IF(F66<F61,-F66,-F61),-F66),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(G66>0,IF('PTC Calculations'!$B$4=\"False\",IF(G66<G61,-G66,-G61),-G66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(H66>0,IF('PTC Calculations'!$B$4=\"False\",IF(H66<H61,-H66,-H61),-H66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(I66>0,IF('PTC Calculations'!$B$4=\"False\",IF(I66<I61,-I66,-I61),-I66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J66>0,IF('PTC Calculations'!$B$4=\"False\",IF(J66<J61,-J66,-J61),-J66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K66>0,IF('PTC Calculations'!$B$4=\"False\",IF(K66<K61,-K66,-K61),-K66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L66>0,IF('PTC Calculations'!$B$4=\"False\",IF(L66<L61,-L66,-L61),-L66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M66>0,IF('PTC Calculations'!$B$4=\"False\",IF(M66<M61,-M66,-M61),-M66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N66>0,IF('PTC Calculations'!$B$4=\"False\",IF(N66<N61,-N66,-N61),-N66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O66>0,IF('PTC Calculations'!$B$4=\"False\",IF(O66<O61,-O66,-O61),-O66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P66>0,IF('PTC Calculations'!$B$4=\"False\",IF(P66<P61,-P66,-P61),-P66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q66>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q66<Q61,-Q66,-Q61),-Q66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R66>0,IF('PTC Calculations'!$B$4=\"False\",IF(R66<R61,-R66,-R61),-R66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S66>0,IF('PTC Calculations'!$B$4=\"False\",IF(S66<S61,-S66,-S61),-S66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T66>0,IF('PTC Calculations'!$B$4=\"False\",IF(T66<T61,-T66,-T61),-T66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U66>0,IF('PTC Calculations'!$B$4=\"False\",IF(U66<U61,-U66,-U61),-U66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V66>0,IF('PTC Calculations'!$B$4=\"False\",IF(V66<V61,-V66,-V61),-V66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W66>0,IF('PTC Calculations'!$B$4=\"False\",IF(W66<W61,-W66,-W61),-W66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X66>0,IF('PTC Calculations'!$B$4=\"False\",IF(X66<X61,-X66,-X61),-X66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y66>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y66<Y61,-Y66,-Y61),-Y66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z66>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z66<Z61,-Z66,-Z61),-Z66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA66>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA66<AA61,-AA66,-AA61),-AA66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB66>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB66<AB61,-AB66,-AB61),-AB66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC66>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC66<AC61,-AC66,-AC61),-AC66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD66>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD66<AD61,-AD66,-AD61),-AD66),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE66>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE66<AE61,-AE66,-AE61),-AE66),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F66>=F66,F66+F67,F66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 5",{"$f":"+B61","v":0},{"$f":"+C61","v":0},{"$f":"+D61","v":0},{"$f":"+E61","v":0},{"$f":"+F61+F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 6)"]
["Taxes Before Credit 6",{"$f":"+B69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$38","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"+SUM(G72:G72)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G74>0,G74,0)","v":10},{"$f":"IF(G75>0,G75-1,IF(H74>0,H74,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G73","v":0},{"$f":"IF(H75>0,G78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,{"$f":"IF(G76>0,IF('PTC Calculations'!$B$4=\"False\",IF(G76<G71,-G76,-G71),-G76),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(H76>0,IF('PTC Calculations'!$B$4=\"False\",IF(H76<H71,-H76,-H71),-H76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(I76>0,IF('PTC Calculations'!$B$4=\"False\",IF(I76<I71,-I76,-I71),-I76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J76>0,IF('PTC Calculations'!$B$4=\"False\",IF(J76<J71,-J76,-J71),-J76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K76>0,IF('PTC Calculations'!$B$4=\"False\",IF(K76<K71,-K76,-K71),-K76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L76>0,IF('PTC Calculations'!$B$4=\"False\",IF(L76<L71,-L76,-L71),-L76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M76>0,IF('PTC Calculations'!$B$4=\"False\",IF(M76<M71,-M76,-M71),-M76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N76>0,IF('PTC Calculations'!$B$4=\"False\",IF(N76<N71,-N76,-N71),-N76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O76>0,IF('PTC Calculations'!$B$4=\"False\",IF(O76<O71,-O76,-O71),-O76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P76>0,IF('PTC Calculations'!$B$4=\"False\",IF(P76<P71,-P76,-P71),-P76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q76>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q76<Q71,-Q76,-Q71),-Q76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R76>0,IF('PTC Calculations'!$B$4=\"False\",IF(R76<R71,-R76,-R71),-R76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S76>0,IF('PTC Calculations'!$B$4=\"False\",IF(S76<S71,-S76,-S71),-S76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T76>0,IF('PTC Calculations'!$B$4=\"False\",IF(T76<T71,-T76,-T71),-T76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U76>0,IF('PTC Calculations'!$B$4=\"False\",IF(U76<U71,-U76,-U71),-U76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V76>0,IF('PTC Calculations'!$B$4=\"False\",IF(V76<V71,-V76,-V71),-V76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W76>0,IF('PTC Calculations'!$B$4=\"False\",IF(W76<W71,-W76,-W71),-W76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X76>0,IF('PTC Calculations'!$B$4=\"False\",IF(X76<X71,-X76,-X71),-X76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y76>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y76<Y71,-Y76,-Y71),-Y76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z76>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z76<Z71,-Z76,-Z71),-Z76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA76>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA76<AA71,-AA76,-AA71),-AA76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB76>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB76<AB71,-AB76,-AB71),-AB76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC76>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC76<AC71,-AC76,-AC71),-AC76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD76>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD76<AD71,-AD76,-AD71),-AD76),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE76>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE76<AE71,-AE76,-AE71),-AE76),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G76>=G76,G76+G77,G76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 6",{"$f":"+B71","v":0},{"$f":"+C71","v":0},{"$f":"+D71","v":0},{"$f":"+E71","v":0},{"$f":"+F71","v":0},{"$f":"+G71+G77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 7)"]
["Taxes Before Credit 7",{"$f":"+B79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$38","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"+SUM(H82:H82)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H84>0,H84,0)","v":10},{"$f":"IF(H85>0,H85-1,IF(I84>0,I84,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H83","v":0},{"$f":"IF(I85>0,H88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,{"$f":"IF(H86>0,IF('PTC Calculations'!$B$4=\"False\",IF(H86<H81,-H86,-H81),-H86),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(I86>0,IF('PTC Calculations'!$B$4=\"False\",IF(I86<I81,-I86,-I81),-I86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J86>0,IF('PTC Calculations'!$B$4=\"False\",IF(J86<J81,-J86,-J81),-J86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K86>0,IF('PTC Calculations'!$B$4=\"False\",IF(K86<K81,-K86,-K81),-K86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L86>0,IF('PTC Calculations'!$B$4=\"False\",IF(L86<L81,-L86,-L81),-L86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M86>0,IF('PTC Calculations'!$B$4=\"False\",IF(M86<M81,-M86,-M81),-M86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N86>0,IF('PTC Calculations'!$B$4=\"False\",IF(N86<N81,-N86,-N81),-N86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O86>0,IF('PTC Calculations'!$B$4=\"False\",IF(O86<O81,-O86,-O81),-O86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P86>0,IF('PTC Calculations'!$B$4=\"False\",IF(P86<P81,-P86,-P81),-P86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q86>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q86<Q81,-Q86,-Q81),-Q86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R86>0,IF('PTC Calculations'!$B$4=\"False\",IF(R86<R81,-R86,-R81),-R86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S86>0,IF('PTC Calculations'!$B$4=\"False\",IF(S86<S81,-S86,-S81),-S86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T86>0,IF('PTC Calculations'!$B$4=\"False\",IF(T86<T81,-T86,-T81),-T86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U86>0,IF('PTC Calculations'!$B$4=\"False\",IF(U86<U81,-U86,-U81),-U86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V86>0,IF('PTC Calculations'!$B$4=\"False\",IF(V86<V81,-V86,-V81),-V86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W86>0,IF('PTC Calculations'!$B$4=\"False\",IF(W86<W81,-W86,-W81),-W86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X86>0,IF('PTC Calculations'!$B$4=\"False\",IF(X86<X81,-X86,-X81),-X86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y86>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y86<Y81,-Y86,-Y81),-Y86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z86>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z86<Z81,-Z86,-Z81),-Z86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA86>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA86<AA81,-AA86,-AA81),-AA86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB86>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB86<AB81,-AB86,-AB81),-AB86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC86>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC86<AC81,-AC86,-AC81),-AC86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD86>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD86<AD81,-AD86,-AD81),-AD86),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE86>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE86<AE81,-AE86,-AE81),-AE86),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H86>=H86,H86+H87,H86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 7",{"$f":"+B81","v":0},0,0,0,0,0,{"$f":"+H81+H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 8)"]
["Taxes Before Credit 8",{"$f":"+B89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$38","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"+SUM(I92:I92)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I94>0,I94,0)","v":10},{"$f":"IF(I95>0,I95-1,IF(J94>0,J94,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I93","v":0},{"$f":"IF(J95>0,I98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,{"$f":"IF(I96>0,IF('PTC Calculations'!$B$4=\"False\",IF(I96<I91,-I96,-I91),-I96),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(J96>0,IF('PTC Calculations'!$B$4=\"False\",IF(J96<J91,-J96,-J91),-J96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K96>0,IF('PTC Calculations'!$B$4=\"False\",IF(K96<K91,-K96,-K91),-K96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L96>0,IF('PTC Calculations'!$B$4=\"False\",IF(L96<L91,-L96,-L91),-L96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M96>0,IF('PTC Calculations'!$B$4=\"False\",IF(M96<M91,-M96,-M91),-M96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N96>0,IF('PTC Calculations'!$B$4=\"False\",IF(N96<N91,-N96,-N91),-N96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O96>0,IF('PTC Calculations'!$B$4=\"False\",IF(O96<O91,-O96,-O91),-O96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P96>0,IF('PTC Calculations'!$B$4=\"False\",IF(P96<P91,-P96,-P91),-P96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q96>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q96<Q91,-Q96,-Q91),-Q96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R96>0,IF('PTC Calculations'!$B$4=\"False\",IF(R96<R91,-R96,-R91),-R96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S96>0,IF('PTC Calculations'!$B$4=\"False\",IF(S96<S91,-S96,-S91),-S96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T96>0,IF('PTC Calculations'!$B$4=\"False\",IF(T96<T91,-T96,-T91),-T96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U96>0,IF('PTC Calculations'!$B$4=\"False\",IF(U96<U91,-U96,-U91),-U96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V96>0,IF('PTC Calculations'!$B$4=\"False\",IF(V96<V91,-V96,-V91),-V96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W96>0,IF('PTC Calculations'!$B$4=\"False\",IF(W96<W91,-W96,-W91),-W96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X96>0,IF('PTC Calculations'!$B$4=\"False\",IF(X96<X91,-X96,-X91),-X96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y96>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y96<Y91,-Y96,-Y91),-Y96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z96>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z96<Z91,-Z96,-Z91),-Z96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA96>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA96<AA91,-AA96,-AA91),-AA96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB96>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB96<AB91,-AB96,-AB91),-AB96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC96>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC96<AC91,-AC96,-AC91),-AC96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD96>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD96<AD91,-AD96,-AD91),-AD96),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE96>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE96<AE91,-AE96,-AE91),-AE96),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I96>=I96,I96+I97,I96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 8",{"$f":"+B91","v":0},0,0,0,0,0,0,{"$f":"+I91+I97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 9)"]
["Taxes Before Credit 9",{"$f":"+B99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$38","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"+SUM(J102:J102)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J104>0,J104,0)","v":10},{"$f":"IF(J105>0,J105-1,IF(K104>0,K104,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J103","v":0},{"$f":"IF(K105>0,J108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(J106>0,IF('PTC Calculations'!$B$4=\"False\",IF(J106<J101,-J106,-J101),-J106),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(K106>0,IF('PTC Calculations'!$B$4=\"False\",IF(K106<K101,-K106,-K101),-K106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L106>0,IF('PTC Calculations'!$B$4=\"False\",IF(L106<L101,-L106,-L101),-L106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M106>0,IF('PTC Calculations'!$B$4=\"False\",IF(M106<M101,-M106,-M101),-M106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N106>0,IF('PTC Calculations'!$B$4=\"False\",IF(N106<N101,-N106,-N101),-N106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O106>0,IF('PTC Calculations'!$B$4=\"False\",IF(O106<O101,-O106,-O101),-O106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P106>0,IF('PTC Calculations'!$B$4=\"False\",IF(P106<P101,-P106,-P101),-P106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q106>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q106<Q101,-Q106,-Q101),-Q106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R106>0,IF('PTC Calculations'!$B$4=\"False\",IF(R106<R101,-R106,-R101),-R106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S106>0,IF('PTC Calculations'!$B$4=\"False\",IF(S106<S101,-S106,-S101),-S106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T106>0,IF('PTC Calculations'!$B$4=\"False\",IF(T106<T101,-T106,-T101),-T106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U106>0,IF('PTC Calculations'!$B$4=\"False\",IF(U106<U101,-U106,-U101),-U106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V106>0,IF('PTC Calculations'!$B$4=\"False\",IF(V106<V101,-V106,-V101),-V106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W106>0,IF('PTC Calculations'!$B$4=\"False\",IF(W106<W101,-W106,-W101),-W106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X106>0,IF('PTC Calculations'!$B$4=\"False\",IF(X106<X101,-X106,-X101),-X106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y106>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y106<Y101,-Y106,-Y101),-Y106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z106>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z106<Z101,-Z106,-Z101),-Z106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA106>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA106<AA101,-AA106,-AA101),-AA106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB106>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB106<AB101,-AB106,-AB101),-AB106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC106>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC106<AC101,-AC106,-AC101),-AC106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD106>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD106<AD101,-AD106,-AD101),-AD106),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE106>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE106<AE101,-AE106,-AE101),-AE106),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J106>=J106,J106+J107,J106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 9",{"$f":"+B101","v":0},0,0,0,0,0,0,0,{"$f":"+J101+J107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 10)"]
["Taxes Before Credit 10",{"$f":"+B109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$38","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(K112:K112)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K114>0,K114,0)","v":10},{"$f":"IF(K115>0,K115-1,IF(L114>0,L114,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K113","v":0},{"$f":"IF(L115>0,K118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(K116>0,IF('PTC Calculations'!$B$4=\"False\",IF(K116<K111,-K116,-K111),-K116),0)","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(L116>0,IF('PTC Calculations'!$B$4=\"False\",IF(L116<L111,-L116,-L111),-L116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(M116>0,IF('PTC Calculations'!$B$4=\"False\",IF(M116<M111,-M116,-M111),-M116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(N116>0,IF('PTC Calculations'!$B$4=\"False\",IF(N116<N111,-N116,-N111),-N116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(O116>0,IF('PTC Calculations'!$B$4=\"False\",IF(O116<O111,-O116,-O111),-O116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(P116>0,IF('PTC Calculations'!$B$4=\"False\",IF(P116<P111,-P116,-P111),-P116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Q116>0,IF('PTC Calculations'!$B$4=\"False\",IF(Q116<Q111,-Q116,-Q111),-Q116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(R116>0,IF('PTC Calculations'!$B$4=\"False\",IF(R116<R111,-R116,-R111),-R116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(S116>0,IF('PTC Calculations'!$B$4=\"False\",IF(S116<S111,-S116,-S111),-S116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(T116>0,IF('PTC Calculations'!$B$4=\"False\",IF(T116<T111,-T116,-T111),-T116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(U116>0,IF('PTC Calculations'!$B$4=\"False\",IF(U116<U111,-U116,-U111),-U116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(V116>0,IF('PTC Calculations'!$B$4=\"False\",IF(V116<V111,-V116,-V111),-V116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(W116>0,IF('PTC Calculations'!$B$4=\"False\",IF(W116<W111,-W116,-W111),-W116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(X116>0,IF('PTC Calculations'!$B$4=\"False\",IF(X116<X111,-X116,-X111),-X116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Y116>0,IF('PTC Calculations'!$B$4=\"False\",IF(Y116<Y111,-Y116,-Y111),-Y116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(Z116>0,IF('PTC Calculations'!$B$4=\"False\",IF(Z116<Z111,-Z116,-Z111),-Z116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AA116>0,IF('PTC Calculations'!$B$4=\"False\",IF(AA116<AA111,-AA116,-AA111),-AA116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AB116>0,IF('PTC Calculations'!$B$4=\"False\",IF(AB116<AB111,-AB116,-AB111),-AB116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AC116>0,IF('PTC Calculations'!$B$4=\"False\",IF(AC116<AC111,-AC116,-AC111),-AC116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AD116>0,IF('PTC Calculations'!$B$4=\"False\",IF(AD116<AD111,-AD116,-AD111),-AD116),0))","v":0},{"$f":"IF('PTC Calculations'!$B$5=\"False\",0,IF(AE116>0,IF('PTC Calculations'!$B$4=\"False\",IF(AE116<AE111,-AE116,-AE111),-AE116),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K116>=K116,K116+K117,K116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Taxes remaining after Federal PTC credit 10 (goes to ITC calc)",{"$f":"IFERROR(+B$111,0)","v":0},{"$f":"+C$111","v":0},0,0,0,0,0,0,0,{"$f":"+K$111+K117","v":0},{"$f":"+L$111+L117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State Taxes:  PTC1"]
["State Taxes  including carry over",{"$f":"'Taxes & Fees'!C197","v":0},{"$f":"'Taxes & Fees'!D197","v":0},{"$f":"'Taxes & Fees'!E197","v":0},{"$f":"'Taxes & Fees'!F197","v":0},{"$f":"'Taxes & Fees'!G197","v":0},{"$f":"'Taxes & Fees'!H197","v":0},{"$f":"'Taxes & Fees'!I197","v":0},{"$f":"'Taxes & Fees'!J197","v":0},{"$f":"'Taxes & Fees'!K197","v":0},{"$f":"'Taxes & Fees'!L197","v":0},{"$f":"'Taxes & Fees'!M197","v":0},{"$f":"'Taxes & Fees'!N197","v":0},{"$f":"'Taxes & Fees'!O197","v":0},{"$f":"'Taxes & Fees'!P197","v":0},{"$f":"'Taxes & Fees'!Q197","v":0},{"$f":"'Taxes & Fees'!R197","v":0},{"$f":"'Taxes & Fees'!S197","v":0},{"$f":"'Taxes & Fees'!T197","v":0},{"$f":"'Taxes & Fees'!U197","v":0},{"$f":"'Taxes & Fees'!V197","v":0},{"$f":"'Taxes & Fees'!W197","v":0},{"$f":"'Taxes & Fees'!X197","v":0},{"$f":"'Taxes & Fees'!Y197","v":0},{"$f":"'Taxes & Fees'!Z197","v":0},{"$f":"'Taxes & Fees'!AA197","v":0},{"$f":"'Taxes & Fees'!AB197","v":0},{"$f":"'Taxes & Fees'!AC197","v":0},{"$f":"'Taxes & Fees'!AD197","v":0},{"$f":"'Taxes & Fees'!AE197","v":0},{"$f":"'Taxes & Fees'!AF197","v":0}]
[]
["STATE PTC"]
["State Tax Credit Applied",{"$f":"IFERROR(-(B149+B159+B169+B179+B189+B199+B209+B219+B229+B239),0)","v":0},{"$f":"IFERROR(-(C149+C159+C169+C179+C189+C199+C209+C219+C229+C239),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Tax Credit Applied (with sensitivity PTC1)",{"$f":"IFERROR(B136,0)","v":0},{"$f":"IFERROR(C136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Taxes on grants",{"$f":"'Funding Schedule'!E256","v":0},{"$f":"'Funding Schedule'!F256","v":0},{"$f":"'Funding Schedule'!G256","v":0},{"$f":"'Funding Schedule'!H256","v":0},{"$f":"'Funding Schedule'!I256","v":0},{"$f":"'Funding Schedule'!J256","v":0},{"$f":"'Funding Schedule'!K256","v":0},{"$f":"'Funding Schedule'!L256","v":0},{"$f":"'Funding Schedule'!M256","v":0},{"$f":"'Funding Schedule'!N256","v":0},{"$f":"'Funding Schedule'!O256","v":0},{"$f":"'Funding Schedule'!P256","v":0},{"$f":"'Funding Schedule'!Q256","v":0},{"$f":"'Funding Schedule'!R256","v":0},{"$f":"'Funding Schedule'!S256","v":0},{"$f":"'Funding Schedule'!T256","v":0},{"$f":"'Funding Schedule'!U256","v":0},{"$f":"'Funding Schedule'!V256","v":0},{"$f":"'Funding Schedule'!W256","v":0},{"$f":"'Funding Schedule'!X256","v":0},{"$f":"'Funding Schedule'!Y256","v":0},{"$f":"'Funding Schedule'!Z256","v":0},{"$f":"'Funding Schedule'!AA256","v":0},{"$f":"'Funding Schedule'!AB256","v":0},{"$f":"'Funding Schedule'!AC256","v":0},{"$f":"'Funding Schedule'!AD256","v":0},{"$f":"'Funding Schedule'!AE256","v":0},{"$f":"'Funding Schedule'!AF256","v":0},{"$f":"'Funding Schedule'!AG256","v":0},{"$f":"'Funding Schedule'!AH256","v":0}]
["Net State Tax",{"$f":"+'PTC Calculations'!B133-B137+B138","v":0},{"$f":"+'PTC Calculations'!C133-C137+C138","v":0},{"$f":"+'PTC Calculations'!D133-D137+D138","v":0},{"$f":"+'PTC Calculations'!E133-E137+E138","v":0},{"$f":"+'PTC Calculations'!F133-F137+F138","v":0},{"$f":"+'PTC Calculations'!G133-G137+G138","v":0},{"$f":"+'PTC Calculations'!H133-H137+H138","v":0},{"$f":"+'PTC Calculations'!I133-I137+I138","v":0},{"$f":"+'PTC Calculations'!J133-J137+J138","v":0},{"$f":"+'PTC Calculations'!K133-K137+K138","v":0},{"$f":"+'PTC Calculations'!L133-L137+L138","v":0},{"$f":"+'PTC Calculations'!M133-M137+M138","v":0},{"$f":"+'PTC Calculations'!N133-N137+N138","v":0},{"$f":"+'PTC Calculations'!O133-O137+O138","v":0},{"$f":"+'PTC Calculations'!P133-P137+P138","v":0},{"$f":"+'PTC Calculations'!Q133-Q137+Q138","v":0},{"$f":"+'PTC Calculations'!R133-R137+R138","v":0},{"$f":"+'PTC Calculations'!S133-S137+S138","v":0},{"$f":"+'PTC Calculations'!T133-T137+T138","v":0},{"$f":"+'PTC Calculations'!U133-U137+U138","v":0},{"$f":"+'PTC Calculations'!V133-V137+V138","v":0},{"$f":"+'PTC Calculations'!W133-W137+W138","v":0},{"$f":"+'PTC Calculations'!X133-X137+X138","v":0},{"$f":"+'PTC Calculations'!Y133-Y137+Y138","v":0},{"$f":"+'PTC Calculations'!Z133-Z137+Z138","v":0},{"$f":"+'PTC Calculations'!AA133-AA137+AA138","v":0},{"$f":"+'PTC Calculations'!AB133-AB137+AB138","v":0},{"$f":"+'PTC Calculations'!AC133-AC137+AC138","v":0},{"$f":"+'PTC Calculations'!AD133-AD137+AD138","v":0},{"$f":"+'PTC Calculations'!AE133-AE137+AE138","v":0}]
[]
["Tax Credit (Year 1)"]
["State Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C192","v":0},{"$f":"+'Taxes & Fees'!D192","v":0},{"$f":"+'Taxes & Fees'!E192","v":0},{"$f":"+'Taxes & Fees'!F192","v":0},{"$f":"+'Taxes & Fees'!G192","v":0},{"$f":"+'Taxes & Fees'!H192","v":0},{"$f":"+'Taxes & Fees'!I192","v":0},{"$f":"+'Taxes & Fees'!J192","v":0},{"$f":"+'Taxes & Fees'!K192","v":0},{"$f":"+'Taxes & Fees'!L192","v":0},{"$f":"+'Taxes & Fees'!M192","v":0},{"$f":"+'Taxes & Fees'!N192","v":0},{"$f":"+'Taxes & Fees'!O192","v":0},{"$f":"+'Taxes & Fees'!P192","v":0},{"$f":"+'Taxes & Fees'!Q192","v":0},{"$f":"+'Taxes & Fees'!R192","v":0},{"$f":"+'Taxes & Fees'!S192","v":0},{"$f":"+'Taxes & Fees'!T192","v":0},{"$f":"+'Taxes & Fees'!U192","v":0},{"$f":"+'Taxes & Fees'!V192","v":0},{"$f":"+'Taxes & Fees'!W192","v":0},{"$f":"+'Taxes & Fees'!X192","v":0},{"$f":"+'Taxes & Fees'!Y192","v":0},{"$f":"+'Taxes & Fees'!Z192","v":0},{"$f":"+'Taxes & Fees'!AA192","v":0},{"$f":"+'Taxes & Fees'!AB192","v":0},{"$f":"+'Taxes & Fees'!AC192","v":0},{"$f":"+'Taxes & Fees'!AD192","v":0},{"$f":"+'Taxes & Fees'!AE192","v":0},{"$f":"+'Taxes & Fees'!AF192","v":0}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$39","v":0}]
["Investment Tax Credit"]
["Credit  amount",{"$f":"SUM(B143:B144)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number years remaining",{"$f":"IF(B146>0,B146,0)","v":10},{"$f":"IF(B147>0,B147-1,IF(C146>0,C146,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B145","v":0},{"$f":"IF(C147>0,B150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",{"$f":"IF(B148>0,IF('PTC Calculations'!$C$4=\"False\",IF(B148<B142,-B148,-B142),-B148),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(C148>0,IF('PTC Calculations'!$C$4=\"False\",IF(C148<C142,-C148,-C142),-C148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(D148>0,IF('PTC Calculations'!$C$4=\"False\",IF(D148<D142,-D148,-D142),-D148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(E148>0,IF('PTC Calculations'!$C$4=\"False\",IF(E148<E142,-E148,-E142),-E148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(F148>0,IF('PTC Calculations'!$C$4=\"False\",IF(F148<F142,-F148,-F142),-F148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(G148>0,IF('PTC Calculations'!$C$4=\"False\",IF(G148<G142,-G148,-G142),-G148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(H148>0,IF('PTC Calculations'!$C$4=\"False\",IF(H148<H142,-H148,-H142),-H148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(I148>0,IF('PTC Calculations'!$C$4=\"False\",IF(I148<I142,-I148,-I142),-I148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J148>0,IF('PTC Calculations'!$C$4=\"False\",IF(J148<J142,-J148,-J142),-J148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K148>0,IF('PTC Calculations'!$C$4=\"False\",IF(K148<K142,-K148,-K142),-K148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L148>0,IF('PTC Calculations'!$C$4=\"False\",IF(L148<L142,-L148,-L142),-L148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M148>0,IF('PTC Calculations'!$C$4=\"False\",IF(M148<M142,-M148,-M142),-M148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N148>0,IF('PTC Calculations'!$C$4=\"False\",IF(N148<N142,-N148,-N142),-N148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O148>0,IF('PTC Calculations'!$C$4=\"False\",IF(O148<O142,-O148,-O142),-O148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P148>0,IF('PTC Calculations'!$C$4=\"False\",IF(P148<P142,-P148,-P142),-P148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q148>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q148<Q142,-Q148,-Q142),-Q148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R148>0,IF('PTC Calculations'!$C$4=\"False\",IF(R148<R142,-R148,-R142),-R148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S148>0,IF('PTC Calculations'!$C$4=\"False\",IF(S148<S142,-S148,-S142),-S148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T148>0,IF('PTC Calculations'!$C$4=\"False\",IF(T148<T142,-T148,-T142),-T148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U148>0,IF('PTC Calculations'!$C$4=\"False\",IF(U148<U142,-U148,-U142),-U148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V148>0,IF('PTC Calculations'!$C$4=\"False\",IF(V148<V142,-V148,-V142),-V148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W148>0,IF('PTC Calculations'!$C$4=\"False\",IF(W148<W142,-W148,-W142),-W148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X148>0,IF('PTC Calculations'!$C$4=\"False\",IF(X148<X142,-X148,-X142),-X148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y148>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y148<Y142,-Y148,-Y142),-Y148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z148>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z148<Z142,-Z148,-Z142),-Z148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA148>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA148<AA142,-AA148,-AA142),-AA148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB148>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB148<AB142,-AB148,-AB142),-AB148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC148>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC148<AC142,-AC148,-AC142),-AC148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD148>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD148<AD142,-AD148,-AD142),-AD148),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE148>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE148<AE142,-AE148,-AE142),-AE148),0))","v":0}]
["Ending Balance Credit Available",{"$f":"IF(B148>=B148,B148+B149,B148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"+B142+B149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 2)"]
["State Taxes Before Credit 2",{"$f":"+B151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$39","v":0}]
["Credit  amount",null,{"$f":"SUM(C154:C154)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,{"$f":"IF(C156>0,C156,0)","v":10},{"$f":"IF(C157>0,C157-1,IF(D156>0,D156,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C155","v":0},{"$f":"IF(D157>0,C160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,{"$f":"IF(C158>0,IF('PTC Calculations'!$C$4=\"False\",IF(C158<C153,-C158,-C153),-C158),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(D158>0,IF('PTC Calculations'!$C$4=\"False\",IF(D158<D153,-D158,-D153),-D158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(E158>0,IF('PTC Calculations'!$C$4=\"False\",IF(E158<E153,-E158,-E153),-E158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(F158>0,IF('PTC Calculations'!$C$4=\"False\",IF(F158<F153,-F158,-F153),-F158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(G158>0,IF('PTC Calculations'!$C$4=\"False\",IF(G158<G153,-G158,-G153),-G158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(H158>0,IF('PTC Calculations'!$C$4=\"False\",IF(H158<H153,-H158,-H153),-H158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(I158>0,IF('PTC Calculations'!$C$4=\"False\",IF(I158<I153,-I158,-I153),-I158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J158>0,IF('PTC Calculations'!$C$4=\"False\",IF(J158<J153,-J158,-J153),-J158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K158>0,IF('PTC Calculations'!$C$4=\"False\",IF(K158<K153,-K158,-K153),-K158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L158>0,IF('PTC Calculations'!$C$4=\"False\",IF(L158<L153,-L158,-L153),-L158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M158>0,IF('PTC Calculations'!$C$4=\"False\",IF(M158<M153,-M158,-M153),-M158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N158>0,IF('PTC Calculations'!$C$4=\"False\",IF(N158<N153,-N158,-N153),-N158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O158>0,IF('PTC Calculations'!$C$4=\"False\",IF(O158<O153,-O158,-O153),-O158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P158>0,IF('PTC Calculations'!$C$4=\"False\",IF(P158<P153,-P158,-P153),-P158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q158>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q158<Q153,-Q158,-Q153),-Q158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R158>0,IF('PTC Calculations'!$C$4=\"False\",IF(R158<R153,-R158,-R153),-R158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S158>0,IF('PTC Calculations'!$C$4=\"False\",IF(S158<S153,-S158,-S153),-S158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T158>0,IF('PTC Calculations'!$C$4=\"False\",IF(T158<T153,-T158,-T153),-T158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U158>0,IF('PTC Calculations'!$C$4=\"False\",IF(U158<U153,-U158,-U153),-U158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V158>0,IF('PTC Calculations'!$C$4=\"False\",IF(V158<V153,-V158,-V153),-V158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W158>0,IF('PTC Calculations'!$C$4=\"False\",IF(W158<W153,-W158,-W153),-W158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X158>0,IF('PTC Calculations'!$C$4=\"False\",IF(X158<X153,-X158,-X153),-X158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y158>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y158<Y153,-Y158,-Y153),-Y158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z158>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z158<Z153,-Z158,-Z153),-Z158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA158>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA158<AA153,-AA158,-AA153),-AA158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB158>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB158<AB153,-AB158,-AB153),-AB158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC158>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC158<AC153,-AC158,-AC153),-AC158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD158>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD158<AD153,-AD158,-AD153),-AD158),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE158>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE158<AE153,-AE158,-AE153),-AE158),0))","v":0}]
["Ending Balance Credit Available",null,{"$f":"IF(C158>=C158,C158+C159,C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 2",{"$f":"+B153","v":0},{"$f":"+C153+C159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 3)"]
["State Taxes Before Credit 3",{"$f":"+B161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$39","v":0}]
["Credit  amount",null,null,{"$f":"SUM(D164:D164)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,{"$f":"IF(D166>0,D166,0)","v":10},{"$f":"IF(D167>0,D167-1,IF(E166>0,E166,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D165","v":0},{"$f":"IF(E167>0,D170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,{"$f":"IF(D168>0,IF('PTC Calculations'!$C$4=\"False\",IF(D168<D163,-D168,-D163),-D168),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(E168>0,IF('PTC Calculations'!$C$4=\"False\",IF(E168<E163,-E168,-E163),-E168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(F168>0,IF('PTC Calculations'!$C$4=\"False\",IF(F168<F163,-F168,-F163),-F168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(G168>0,IF('PTC Calculations'!$C$4=\"False\",IF(G168<G163,-G168,-G163),-G168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(H168>0,IF('PTC Calculations'!$C$4=\"False\",IF(H168<H163,-H168,-H163),-H168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(I168>0,IF('PTC Calculations'!$C$4=\"False\",IF(I168<I163,-I168,-I163),-I168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J168>0,IF('PTC Calculations'!$C$4=\"False\",IF(J168<J163,-J168,-J163),-J168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K168>0,IF('PTC Calculations'!$C$4=\"False\",IF(K168<K163,-K168,-K163),-K168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L168>0,IF('PTC Calculations'!$C$4=\"False\",IF(L168<L163,-L168,-L163),-L168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M168>0,IF('PTC Calculations'!$C$4=\"False\",IF(M168<M163,-M168,-M163),-M168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N168>0,IF('PTC Calculations'!$C$4=\"False\",IF(N168<N163,-N168,-N163),-N168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O168>0,IF('PTC Calculations'!$C$4=\"False\",IF(O168<O163,-O168,-O163),-O168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P168>0,IF('PTC Calculations'!$C$4=\"False\",IF(P168<P163,-P168,-P163),-P168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q168>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q168<Q163,-Q168,-Q163),-Q168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R168>0,IF('PTC Calculations'!$C$4=\"False\",IF(R168<R163,-R168,-R163),-R168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S168>0,IF('PTC Calculations'!$C$4=\"False\",IF(S168<S163,-S168,-S163),-S168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T168>0,IF('PTC Calculations'!$C$4=\"False\",IF(T168<T163,-T168,-T163),-T168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U168>0,IF('PTC Calculations'!$C$4=\"False\",IF(U168<U163,-U168,-U163),-U168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V168>0,IF('PTC Calculations'!$C$4=\"False\",IF(V168<V163,-V168,-V163),-V168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W168>0,IF('PTC Calculations'!$C$4=\"False\",IF(W168<W163,-W168,-W163),-W168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X168>0,IF('PTC Calculations'!$C$4=\"False\",IF(X168<X163,-X168,-X163),-X168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y168>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y168<Y163,-Y168,-Y163),-Y168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z168>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z168<Z163,-Z168,-Z163),-Z168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA168>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA168<AA163,-AA168,-AA163),-AA168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB168>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB168<AB163,-AB168,-AB163),-AB168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC168>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC168<AC163,-AC168,-AC163),-AC168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD168>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD168<AD163,-AD168,-AD163),-AD168),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE168>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE168<AE163,-AE168,-AE163),-AE168),0))","v":0}]
["Ending Balance Credit Available",null,null,{"$f":"IF(D168>=D168,D168+D169,D168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 3",{"$f":"+B163","v":0},{"$f":"+C163","v":0},{"$f":"+D163+D169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 4)"]
["State Taxes Before Credit 4",{"$f":"+B171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$39","v":0}]
["Credit  amount",null,null,null,{"$f":"SUM(E174:E174)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E176>0,E176,0)","v":10},{"$f":"IF(E177>0,E177-1,IF(F176>0,F176,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E175","v":0},{"$f":"IF(F177>0,E180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,{"$f":"IF(E178>0,IF('PTC Calculations'!$C$4=\"False\",IF(E178<E173,-E178,-E173),-E178),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(F178>0,IF('PTC Calculations'!$C$4=\"False\",IF(F178<F173,-F178,-F173),-F178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(G178>0,IF('PTC Calculations'!$C$4=\"False\",IF(G178<G173,-G178,-G173),-G178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(H178>0,IF('PTC Calculations'!$C$4=\"False\",IF(H178<H173,-H178,-H173),-H178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(I178>0,IF('PTC Calculations'!$C$4=\"False\",IF(I178<I173,-I178,-I173),-I178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J178>0,IF('PTC Calculations'!$C$4=\"False\",IF(J178<J173,-J178,-J173),-J178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K178>0,IF('PTC Calculations'!$C$4=\"False\",IF(K178<K173,-K178,-K173),-K178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L178>0,IF('PTC Calculations'!$C$4=\"False\",IF(L178<L173,-L178,-L173),-L178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M178>0,IF('PTC Calculations'!$C$4=\"False\",IF(M178<M173,-M178,-M173),-M178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N178>0,IF('PTC Calculations'!$C$4=\"False\",IF(N178<N173,-N178,-N173),-N178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O178>0,IF('PTC Calculations'!$C$4=\"False\",IF(O178<O173,-O178,-O173),-O178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P178>0,IF('PTC Calculations'!$C$4=\"False\",IF(P178<P173,-P178,-P173),-P178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q178>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q178<Q173,-Q178,-Q173),-Q178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R178>0,IF('PTC Calculations'!$C$4=\"False\",IF(R178<R173,-R178,-R173),-R178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S178>0,IF('PTC Calculations'!$C$4=\"False\",IF(S178<S173,-S178,-S173),-S178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T178>0,IF('PTC Calculations'!$C$4=\"False\",IF(T178<T173,-T178,-T173),-T178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U178>0,IF('PTC Calculations'!$C$4=\"False\",IF(U178<U173,-U178,-U173),-U178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V178>0,IF('PTC Calculations'!$C$4=\"False\",IF(V178<V173,-V178,-V173),-V178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W178>0,IF('PTC Calculations'!$C$4=\"False\",IF(W178<W173,-W178,-W173),-W178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X178>0,IF('PTC Calculations'!$C$4=\"False\",IF(X178<X173,-X178,-X173),-X178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y178>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y178<Y173,-Y178,-Y173),-Y178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z178>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z178<Z173,-Z178,-Z173),-Z178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA178>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA178<AA173,-AA178,-AA173),-AA178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB178>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB178<AB173,-AB178,-AB173),-AB178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC178>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC178<AC173,-AC178,-AC173),-AC178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD178>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD178<AD173,-AD178,-AD173),-AD178),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE178>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE178<AE173,-AE178,-AE173),-AE178),0))","v":0}]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E178>=E178,E178+E179,E178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 4",{"$f":"+B173","v":0},{"$f":"+C173","v":0},{"$f":"+D173","v":0},{"$f":"+E173+E179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 5)"]
["State Taxes Before Credit 5",{"$f":"+B181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$39","v":0}]
["Credit  amount",null,null,null,null,{"$f":"SUM(F184:F184)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F186>0,F186,0)","v":10},{"$f":"IF(F187>0,F187-1,IF(G186>0,G186,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F185","v":0},{"$f":"IF(G187>0,F190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,{"$f":"IF(F188>0,IF('PTC Calculations'!$C$4=\"False\",IF(F188<F183,-F188,-F183),-F188),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(G188>0,IF('PTC Calculations'!$C$4=\"False\",IF(G188<G183,-G188,-G183),-G188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(H188>0,IF('PTC Calculations'!$C$4=\"False\",IF(H188<H183,-H188,-H183),-H188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(I188>0,IF('PTC Calculations'!$C$4=\"False\",IF(I188<I183,-I188,-I183),-I188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J188>0,IF('PTC Calculations'!$C$4=\"False\",IF(J188<J183,-J188,-J183),-J188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K188>0,IF('PTC Calculations'!$C$4=\"False\",IF(K188<K183,-K188,-K183),-K188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L188>0,IF('PTC Calculations'!$C$4=\"False\",IF(L188<L183,-L188,-L183),-L188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M188>0,IF('PTC Calculations'!$C$4=\"False\",IF(M188<M183,-M188,-M183),-M188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N188>0,IF('PTC Calculations'!$C$4=\"False\",IF(N188<N183,-N188,-N183),-N188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O188>0,IF('PTC Calculations'!$C$4=\"False\",IF(O188<O183,-O188,-O183),-O188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P188>0,IF('PTC Calculations'!$C$4=\"False\",IF(P188<P183,-P188,-P183),-P188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q188>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q188<Q183,-Q188,-Q183),-Q188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R188>0,IF('PTC Calculations'!$C$4=\"False\",IF(R188<R183,-R188,-R183),-R188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S188>0,IF('PTC Calculations'!$C$4=\"False\",IF(S188<S183,-S188,-S183),-S188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T188>0,IF('PTC Calculations'!$C$4=\"False\",IF(T188<T183,-T188,-T183),-T188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U188>0,IF('PTC Calculations'!$C$4=\"False\",IF(U188<U183,-U188,-U183),-U188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V188>0,IF('PTC Calculations'!$C$4=\"False\",IF(V188<V183,-V188,-V183),-V188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W188>0,IF('PTC Calculations'!$C$4=\"False\",IF(W188<W183,-W188,-W183),-W188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X188>0,IF('PTC Calculations'!$C$4=\"False\",IF(X188<X183,-X188,-X183),-X188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y188>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y188<Y183,-Y188,-Y183),-Y188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z188>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z188<Z183,-Z188,-Z183),-Z188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA188>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA188<AA183,-AA188,-AA183),-AA188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB188>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB188<AB183,-AB188,-AB183),-AB188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC188>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC188<AC183,-AC188,-AC183),-AC188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD188>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD188<AD183,-AD188,-AD183),-AD188),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE188>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE188<AE183,-AE188,-AE183),-AE188),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F188>=F188,F188+F189,F188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 5",{"$f":"+B183","v":0},{"$f":"+C183","v":0},{"$f":"+D183","v":0},{"$f":"+E183","v":0},{"$f":"+F183+F189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 6)"]
["State Taxes Before Credit 6",{"$f":"+B191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$39","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"SUM(G194:G194)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G196>0,G196,0)","v":10},{"$f":"IF(G197>0,G197-1,IF(H196>0,H196,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G195","v":0},{"$f":"IF(H197>0,G200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,{"$f":"IF(G198>0,IF('PTC Calculations'!$C$4=\"False\",IF(G198<G193,-G198,-G193),-G198),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(H198>0,IF('PTC Calculations'!$C$4=\"False\",IF(H198<H193,-H198,-H193),-H198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(I198>0,IF('PTC Calculations'!$C$4=\"False\",IF(I198<I193,-I198,-I193),-I198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J198>0,IF('PTC Calculations'!$C$4=\"False\",IF(J198<J193,-J198,-J193),-J198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K198>0,IF('PTC Calculations'!$C$4=\"False\",IF(K198<K193,-K198,-K193),-K198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L198>0,IF('PTC Calculations'!$C$4=\"False\",IF(L198<L193,-L198,-L193),-L198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M198>0,IF('PTC Calculations'!$C$4=\"False\",IF(M198<M193,-M198,-M193),-M198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N198>0,IF('PTC Calculations'!$C$4=\"False\",IF(N198<N193,-N198,-N193),-N198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O198>0,IF('PTC Calculations'!$C$4=\"False\",IF(O198<O193,-O198,-O193),-O198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P198>0,IF('PTC Calculations'!$C$4=\"False\",IF(P198<P193,-P198,-P193),-P198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q198>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q198<Q193,-Q198,-Q193),-Q198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R198>0,IF('PTC Calculations'!$C$4=\"False\",IF(R198<R193,-R198,-R193),-R198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S198>0,IF('PTC Calculations'!$C$4=\"False\",IF(S198<S193,-S198,-S193),-S198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T198>0,IF('PTC Calculations'!$C$4=\"False\",IF(T198<T193,-T198,-T193),-T198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U198>0,IF('PTC Calculations'!$C$4=\"False\",IF(U198<U193,-U198,-U193),-U198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V198>0,IF('PTC Calculations'!$C$4=\"False\",IF(V198<V193,-V198,-V193),-V198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W198>0,IF('PTC Calculations'!$C$4=\"False\",IF(W198<W193,-W198,-W193),-W198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X198>0,IF('PTC Calculations'!$C$4=\"False\",IF(X198<X193,-X198,-X193),-X198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y198>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y198<Y193,-Y198,-Y193),-Y198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z198>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z198<Z193,-Z198,-Z193),-Z198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA198>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA198<AA193,-AA198,-AA193),-AA198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB198>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB198<AB193,-AB198,-AB193),-AB198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC198>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC198<AC193,-AC198,-AC193),-AC198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD198>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD198<AD193,-AD198,-AD193),-AD198),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE198>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE198<AE193,-AE198,-AE193),-AE198),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G198>=G198,G198+G199,G198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 6",{"$f":"+B193","v":0},{"$f":"+C193","v":0},{"$f":"+D193","v":0},{"$f":"+E193","v":0},{"$f":"+F193","v":0},{"$f":"+G193+G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 7)"]
["State Taxes Before Credit 7",{"$f":"+B201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$39","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"SUM(H204:H204)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H206>0,H206,0)","v":10},{"$f":"IF(H207>0,H207-1,IF(I206>0,I206,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H205","v":0},{"$f":"IF(I207>0,H210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,{"$f":"IF(H208>0,IF('PTC Calculations'!$C$4=\"False\",IF(H208<H203,-H208,-H203),-H208),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(I208>0,IF('PTC Calculations'!$C$4=\"False\",IF(I208<I203,-I208,-I203),-I208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J208>0,IF('PTC Calculations'!$C$4=\"False\",IF(J208<J203,-J208,-J203),-J208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K208>0,IF('PTC Calculations'!$C$4=\"False\",IF(K208<K203,-K208,-K203),-K208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L208>0,IF('PTC Calculations'!$C$4=\"False\",IF(L208<L203,-L208,-L203),-L208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M208>0,IF('PTC Calculations'!$C$4=\"False\",IF(M208<M203,-M208,-M203),-M208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N208>0,IF('PTC Calculations'!$C$4=\"False\",IF(N208<N203,-N208,-N203),-N208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O208>0,IF('PTC Calculations'!$C$4=\"False\",IF(O208<O203,-O208,-O203),-O208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P208>0,IF('PTC Calculations'!$C$4=\"False\",IF(P208<P203,-P208,-P203),-P208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q208>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q208<Q203,-Q208,-Q203),-Q208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R208>0,IF('PTC Calculations'!$C$4=\"False\",IF(R208<R203,-R208,-R203),-R208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S208>0,IF('PTC Calculations'!$C$4=\"False\",IF(S208<S203,-S208,-S203),-S208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T208>0,IF('PTC Calculations'!$C$4=\"False\",IF(T208<T203,-T208,-T203),-T208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U208>0,IF('PTC Calculations'!$C$4=\"False\",IF(U208<U203,-U208,-U203),-U208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V208>0,IF('PTC Calculations'!$C$4=\"False\",IF(V208<V203,-V208,-V203),-V208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W208>0,IF('PTC Calculations'!$C$4=\"False\",IF(W208<W203,-W208,-W203),-W208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X208>0,IF('PTC Calculations'!$C$4=\"False\",IF(X208<X203,-X208,-X203),-X208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y208>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y208<Y203,-Y208,-Y203),-Y208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z208>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z208<Z203,-Z208,-Z203),-Z208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA208>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA208<AA203,-AA208,-AA203),-AA208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB208>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB208<AB203,-AB208,-AB203),-AB208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC208>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC208<AC203,-AC208,-AC203),-AC208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD208>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD208<AD203,-AD208,-AD203),-AD208),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE208>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE208<AE203,-AE208,-AE203),-AE208),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H208>=H208,H208+H209,H208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 7",{"$f":"+B203","v":0},0,0,0,0,0,{"$f":"+H203+H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 8)"]
["State Taxes Before Credit 8",{"$f":"+B211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$39","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(I214:I214)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I216>0,I216,0)","v":10},{"$f":"IF(I217>0,I217-1,IF(J216>0,J216,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I215","v":0},{"$f":"IF(J217>0,I220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,{"$f":"IF(I218>0,IF('PTC Calculations'!$C$4=\"False\",IF(I218<I213,-I218,-I213),-I218),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(J218>0,IF('PTC Calculations'!$C$4=\"False\",IF(J218<J213,-J218,-J213),-J218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K218>0,IF('PTC Calculations'!$C$4=\"False\",IF(K218<K213,-K218,-K213),-K218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L218>0,IF('PTC Calculations'!$C$4=\"False\",IF(L218<L213,-L218,-L213),-L218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M218>0,IF('PTC Calculations'!$C$4=\"False\",IF(M218<M213,-M218,-M213),-M218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N218>0,IF('PTC Calculations'!$C$4=\"False\",IF(N218<N213,-N218,-N213),-N218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O218>0,IF('PTC Calculations'!$C$4=\"False\",IF(O218<O213,-O218,-O213),-O218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P218>0,IF('PTC Calculations'!$C$4=\"False\",IF(P218<P213,-P218,-P213),-P218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q218>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q218<Q213,-Q218,-Q213),-Q218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R218>0,IF('PTC Calculations'!$C$4=\"False\",IF(R218<R213,-R218,-R213),-R218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S218>0,IF('PTC Calculations'!$C$4=\"False\",IF(S218<S213,-S218,-S213),-S218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T218>0,IF('PTC Calculations'!$C$4=\"False\",IF(T218<T213,-T218,-T213),-T218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U218>0,IF('PTC Calculations'!$C$4=\"False\",IF(U218<U213,-U218,-U213),-U218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V218>0,IF('PTC Calculations'!$C$4=\"False\",IF(V218<V213,-V218,-V213),-V218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W218>0,IF('PTC Calculations'!$C$4=\"False\",IF(W218<W213,-W218,-W213),-W218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X218>0,IF('PTC Calculations'!$C$4=\"False\",IF(X218<X213,-X218,-X213),-X218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y218>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y218<Y213,-Y218,-Y213),-Y218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z218>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z218<Z213,-Z218,-Z213),-Z218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA218>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA218<AA213,-AA218,-AA213),-AA218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB218>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB218<AB213,-AB218,-AB213),-AB218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC218>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC218<AC213,-AC218,-AC213),-AC218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD218>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD218<AD213,-AD218,-AD213),-AD218),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE218>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE218<AE213,-AE218,-AE213),-AE218),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I218>=I218,I218+I219,I218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 8",{"$f":"+B213","v":0},0,0,0,0,0,0,{"$f":"+I213+I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 9)"]
["State Taxes Before Credit 9",{"$f":"+B221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$39","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(J224:J224)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J226>0,J226,0)","v":10},{"$f":"IF(J227>0,J227-1,IF(K226>0,K226,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J225","v":0},{"$f":"IF(K227>0,J230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(J228>0,IF('PTC Calculations'!$C$4=\"False\",IF(J228<J223,-J228,-J223),-J228),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(K228>0,IF('PTC Calculations'!$C$4=\"False\",IF(K228<K223,-K228,-K223),-K228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L228>0,IF('PTC Calculations'!$C$4=\"False\",IF(L228<L223,-L228,-L223),-L228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M228>0,IF('PTC Calculations'!$C$4=\"False\",IF(M228<M223,-M228,-M223),-M228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N228>0,IF('PTC Calculations'!$C$4=\"False\",IF(N228<N223,-N228,-N223),-N228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O228>0,IF('PTC Calculations'!$C$4=\"False\",IF(O228<O223,-O228,-O223),-O228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P228>0,IF('PTC Calculations'!$C$4=\"False\",IF(P228<P223,-P228,-P223),-P228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q228>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q228<Q223,-Q228,-Q223),-Q228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R228>0,IF('PTC Calculations'!$C$4=\"False\",IF(R228<R223,-R228,-R223),-R228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S228>0,IF('PTC Calculations'!$C$4=\"False\",IF(S228<S223,-S228,-S223),-S228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T228>0,IF('PTC Calculations'!$C$4=\"False\",IF(T228<T223,-T228,-T223),-T228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U228>0,IF('PTC Calculations'!$C$4=\"False\",IF(U228<U223,-U228,-U223),-U228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V228>0,IF('PTC Calculations'!$C$4=\"False\",IF(V228<V223,-V228,-V223),-V228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W228>0,IF('PTC Calculations'!$C$4=\"False\",IF(W228<W223,-W228,-W223),-W228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X228>0,IF('PTC Calculations'!$C$4=\"False\",IF(X228<X223,-X228,-X223),-X228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y228>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y228<Y223,-Y228,-Y223),-Y228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z228>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z228<Z223,-Z228,-Z223),-Z228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA228>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA228<AA223,-AA228,-AA223),-AA228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB228>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB228<AB223,-AB228,-AB223),-AB228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC228>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC228<AC223,-AC228,-AC223),-AC228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD228>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD228<AD223,-AD228,-AD223),-AD228),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE228>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE228<AE223,-AE228,-AE223),-AE228),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J228>=J228,J228+J229,J228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 9",{"$f":"+B223","v":0},0,0,0,0,0,0,0,{"$f":"+J223+J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 10)"]
["State Taxes Before Credit 10",{"$f":"+B231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$39","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K234:K234)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations'!$C$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K236>0,K236,0)","v":10},{"$f":"IF(K237>0,K237-1,IF(L236>0,L236,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K235","v":0},{"$f":"IF(L237>0,K240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(K238>0,IF('PTC Calculations'!$C$4=\"False\",IF(K238<K233,-K238,-K233),-K238),0)","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(L238>0,IF('PTC Calculations'!$C$4=\"False\",IF(L238<L233,-L238,-L233),-L238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(M238>0,IF('PTC Calculations'!$C$4=\"False\",IF(M238<M233,-M238,-M233),-M238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(N238>0,IF('PTC Calculations'!$C$4=\"False\",IF(N238<N233,-N238,-N233),-N238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(O238>0,IF('PTC Calculations'!$C$4=\"False\",IF(O238<O233,-O238,-O233),-O238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(P238>0,IF('PTC Calculations'!$C$4=\"False\",IF(P238<P233,-P238,-P233),-P238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Q238>0,IF('PTC Calculations'!$C$4=\"False\",IF(Q238<Q233,-Q238,-Q233),-Q238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(R238>0,IF('PTC Calculations'!$C$4=\"False\",IF(R238<R233,-R238,-R233),-R238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(S238>0,IF('PTC Calculations'!$C$4=\"False\",IF(S238<S233,-S238,-S233),-S238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(T238>0,IF('PTC Calculations'!$C$4=\"False\",IF(T238<T233,-T238,-T233),-T238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(U238>0,IF('PTC Calculations'!$C$4=\"False\",IF(U238<U233,-U238,-U233),-U238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(V238>0,IF('PTC Calculations'!$C$4=\"False\",IF(V238<V233,-V238,-V233),-V238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(W238>0,IF('PTC Calculations'!$C$4=\"False\",IF(W238<W233,-W238,-W233),-W238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(X238>0,IF('PTC Calculations'!$C$4=\"False\",IF(X238<X233,-X238,-X233),-X238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Y238>0,IF('PTC Calculations'!$C$4=\"False\",IF(Y238<Y233,-Y238,-Y233),-Y238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(Z238>0,IF('PTC Calculations'!$C$4=\"False\",IF(Z238<Z233,-Z238,-Z233),-Z238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AA238>0,IF('PTC Calculations'!$C$4=\"False\",IF(AA238<AA233,-AA238,-AA233),-AA238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AB238>0,IF('PTC Calculations'!$C$4=\"False\",IF(AB238<AB233,-AB238,-AB233),-AB238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AC238>0,IF('PTC Calculations'!$C$4=\"False\",IF(AC238<AC233,-AC238,-AC233),-AC238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AD238>0,IF('PTC Calculations'!$C$4=\"False\",IF(AD238<AD233,-AD238,-AD233),-AD238),0))","v":0},{"$f":"IF('PTC Calculations'!$C$5=\"False\",0,IF(AE238>0,IF('PTC Calculations'!$C$4=\"False\",IF(AE238<AE233,-AE238,-AE233),-AE238),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K238>=K238,K238+K239,K238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Taxes remaining after State PTC1 10 (goes to PTC2 calc)",{"$f":"+B$233","v":0},{"$f":"+C$233","v":0},0,0,0,0,0,0,0,{"$f":"+K$233+K$239","v":0},{"$f":"+L$233+L$239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Cost Escalation","index":19,"n_rows":326,"n_cols":33,"rows_kept":326,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Cost Escalation",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
["LINKS TO SCENARIO SHEET",null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,{"$f":"IF(ISBLANK(Scenarios!C122)=FALSE,Scenarios!C122,\"\")","v":"Fossil Fuels Cost Escalation"},{"$f":"IF(ISBLANK(Scenarios!D122)=FALSE,Scenarios!D122,\"\")","v":"Biomass Cost Escalation"},{"$f":"IF(ISBLANK(Scenarios!E122)=FALSE,Scenarios!E122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F122)=FALSE,Scenarios!F122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G122)=FALSE,Scenarios!G122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H122)=FALSE,Scenarios!H122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I122)=FALSE,Scenarios!I122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J122)=FALSE,Scenarios!J122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K122)=FALSE,Scenarios!K122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L122)=FALSE,Scenarios!L122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M122)=FALSE,Scenarios!M122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N122)=FALSE,Scenarios!N122,\"\")","v":""}]
["Scenario",3,{"$f":"IF(ISBLANK(Scenarios!C134)=FALSE,Scenarios!C134,\"\")","v":3.5999999999999997E-2},{"$f":"IF(ISBLANK(Scenarios!D134)=FALSE,Scenarios!D134,\"\")","v":0.04},{"$f":"IF(ISBLANK(Scenarios!E134)=FALSE,Scenarios!E134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F134)=FALSE,Scenarios!F134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G134)=FALSE,Scenarios!G134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H134)=FALSE,Scenarios!H134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I134)=FALSE,Scenarios!I134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J134)=FALSE,Scenarios!J134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K134)=FALSE,Scenarios!K134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L134)=FALSE,Scenarios!L134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M134)=FALSE,Scenarios!M134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N134)=FALSE,Scenarios!N134,\"\")","v":0}]
[]
[]
["WORKSPACE (Optional)"]
[null,null,null,null,1,2,{"$f":"F9+1","v":3},4,5,6,7,8,9,10,11]
[]
[]
[]
["ARE ESCALATION FACTORS ENTERED AS RELATIVE TO INFLATION?"]
["Selected Forcast",{"$f":"+WhatIf!B7","v":"Likely"},"(From \"What If\" tab)"]
["Include general inflation?","True",{"$f":"IF(B15=\"True\",+General!D143,0)","v":2.7E-2},"(Factor)"]
[]
[]
["ENTER LIBRARY OF LIKELY, AGRRESSIVE, AND CONSERVATIVE FORECASTS"]
[]
["Forecast:","Likely"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2014},{"$f":"+B22+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+S22+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[{"$f":"IF(B15=\"True\",\"Escalation Above General Inflation\",\"Escalation Factors\")","v":"Escalation Above General Inflation"},{"$f":"FirstYear_0or1","v":1},{"$f":"+B23+1","v":2},{"$f":"+C23+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S23+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description"]
["SALES & SAVINGS"]
[{"$f":"+'Sales & Savings'!E$16","v":0}]
[{"$f":"+'Sales & Savings'!E$23","v":0}]
[{"$f":"+'Sales & Savings'!E$30","v":0}]
[{"$f":"+'Sales & Savings'!E$37","v":0}]
[{"$f":"+'Sales & Savings'!E$44","v":0}]
[{"$f":"+'Sales & Savings'!E$51","v":0}]
[{"$f":"+'Sales & Savings'!E$58","v":0}]
[{"$f":"+'Sales & Savings'!E$65","v":0}]
[{"$f":"+'Sales & Savings'!E$72","v":0}]
["ENVIRONMENTAL CREDITS"]
[{"$f":"+'Prod Incentives'!E$16","v":"State Production Incentive, Electricity"}]
[{"$f":"+'Prod Incentives'!E$24","v":"State Production Incentive, Thermal Savings"}]
["PRODUCTION INCENTIVES"]
[{"$f":"WhatIf!A12","v":"Federal PTC "}]
[{"$f":"WhatIf!A13","v":"State PTC Electricity"}]
[{"$f":"WhatIf!A14","v":"State PTC Thermal"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Routine & Scheduled Maintenance"}]
[{"$f":"+'O&M'!D$45","v":"Annualized Major Expenses"}]
[{"$f":"+'O&M'!D$56","v":""}]
[{"$f":"+'O&M'!D$67","v":""}]
[{"$f":"+'O&M'!D$82","v":0}]
[{"$f":"+'O&M'!D$97","v":"Insurance"}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"}]
["PURCHASED QUANTITIES"]
[{"$f":"+Purchases!D$20","v":"Diesel, Hospital HTG (savings)"},null,{"$f":"C5-C15","v":8.9999999999999976E-3},{"$f":"C51","v":8.9999999999999976E-3},{"$f":"D51","v":8.9999999999999976E-3},{"$f":"E51","v":8.9999999999999976E-3},{"$f":"F51","v":8.9999999999999976E-3},8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3,8.9999999999999976E-3]
[{"$f":"+Purchases!D$21","v":"Electricity, Medical Offices HTG (savings)"}]
[{"$f":"+Purchases!D$22","v":"Heat Recovered from Industrial Facility"}]
[{"$f":"+Purchases!D$23","v":"Biomass Fuel"},null,{"$f":"D5-C15","v":1.3000000000000001E-2},{"$f":"C54","v":1.3000000000000001E-2},{"$f":"D54","v":1.3000000000000001E-2},{"$f":"E54","v":1.3000000000000001E-2},{"$f":"F54","v":1.3000000000000001E-2},1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2,1.3000000000000001E-2]
[{"$f":"+Purchases!D$24","v":0}]
[{"$f":"+Purchases!D$25","v":0}]
[{"$f":"+Purchases!D$26","v":0}]
[{"$f":"+Purchases!D$27","v":0}]
[{"$f":"+Purchases!D$28","v":0}]
[{"$f":"+Purchases!D$29","v":0}]
["OTHER"]
["Major Expenses"]
["Capital Expenditures"]
[]
[]
["Forecast:","Aggressive"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2014},{"$f":"+B68+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+S68+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"+AD68+1","v":2043},2044]
["Escalation Factors",1,{"$f":"+B69+1","v":2},{"$f":"+C69+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S69+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description",1,{"$f":"+B70+1","v":2},{"$f":"+C70+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S70+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["SALES"]
[{"$f":"+'Sales & Savings'!E$16","v":0}]
[{"$f":"+'Sales & Savings'!E$23","v":0}]
[{"$f":"+'Sales & Savings'!E$30","v":0}]
[{"$f":"+'Sales & Savings'!E$37","v":0}]
[{"$f":"+'Sales & Savings'!E$44","v":0}]
[{"$f":"+'Sales & Savings'!E$51","v":0}]
[{"$f":"+'Sales & Savings'!E$58","v":0}]
[{"$f":"+'Sales & Savings'!E$65","v":0}]
[{"$f":"+'Sales & Savings'!E$72","v":0}]
[{"$f":"+A35","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$16","v":"State Production Incentive, Electricity"}]
[{"$f":"+'Prod Incentives'!E$24","v":"State Production Incentive, Thermal Savings"}]
["PRODUCTION INCENTIVES"]
[{"$f":"A39","v":"Federal PTC "}]
[{"$f":"A40","v":"State PTC Electricity"}]
[{"$f":"A41","v":"State PTC Thermal"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Routine & Scheduled Maintenance"}]
[{"$f":"+'O&M'!D$45","v":"Annualized Major Expenses"}]
[{"$f":"+'O&M'!D$56","v":""}]
[{"$f":"+'O&M'!D$67","v":""}]
[{"$f":"+'O&M'!D$82","v":0}]
[{"$f":"+'O&M'!D$97","v":"Insurance"}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"}]
["PURCHASED QUANTITIES"]
[{"$f":"+Purchases!D$20","v":"Diesel, Hospital HTG (savings)"}]
[{"$f":"+Purchases!D$21","v":"Electricity, Medical Offices HTG (savings)"}]
[{"$f":"+Purchases!D$22","v":"Heat Recovered from Industrial Facility"}]
[{"$f":"+Purchases!D$23","v":"Biomass Fuel"}]
[{"$f":"+Purchases!D$24","v":0}]
[{"$f":"+Purchases!D$25","v":0}]
[{"$f":"+Purchases!D$26","v":0}]
[{"$f":"+Purchases!D$27","v":0}]
[{"$f":"+Purchases!D$28","v":0}]
[{"$f":"+Purchases!D$29","v":0}]
["OTHER"]
["Major Expenses"]
["Capital Expenditures"]
[]
[]
["Forecast:","Conservative"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2014},{"$f":"+B114+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+S114+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"+AD114+1","v":2043},2044]
["Escalation Factors",1,{"$f":"+B115+1","v":2},{"$f":"+C115+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S115+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description",1,{"$f":"+B116+1","v":2},{"$f":"+C116+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S116+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["SALES"]
[{"$f":"+'Sales & Savings'!E$16","v":0}]
[{"$f":"+'Sales & Savings'!E$23","v":0}]
[{"$f":"+'Sales & Savings'!E$30","v":0}]
[{"$f":"+'Sales & Savings'!E$37","v":0}]
[{"$f":"+'Sales & Savings'!E$44","v":0}]
[{"$f":"+'Sales & Savings'!E$51","v":0}]
[{"$f":"+'Sales & Savings'!E$58","v":0}]
[{"$f":"+'Sales & Savings'!E$65","v":0}]
[{"$f":"+'Sales & Savings'!E$72","v":0}]
[{"$f":"+A81","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$16","v":"State Production Incentive, Electricity"}]
[{"$f":"+'Prod Incentives'!E$24","v":"State Production Incentive, Thermal Savings"}]
[{"$f":"A84","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A85","v":"Federal PTC "}]
[{"$f":"A86","v":"State PTC Electricity"}]
[{"$f":"A87","v":"State PTC Thermal"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Routine & Scheduled Maintenance"}]
[{"$f":"+'O&M'!D$45","v":"Annualized Major Expenses"}]
[{"$f":"+'O&M'!D$56","v":""}]
[{"$f":"+'O&M'!D$67","v":""}]
[{"$f":"+'O&M'!D$82","v":0}]
[{"$f":"+'O&M'!D$97","v":"Insurance"}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"}]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$20","v":"Diesel, Hospital HTG (savings)"}]
[{"$f":"+Purchases!D$21","v":"Electricity, Medical Offices HTG (savings)"}]
[{"$f":"+Purchases!D$22","v":"Heat Recovered from Industrial Facility"}]
[{"$f":"+Purchases!D$23","v":"Biomass Fuel"}]
[{"$f":"+Purchases!D$24","v":0}]
[{"$f":"+Purchases!D$25","v":0}]
[{"$f":"+Purchases!D$26","v":0}]
[{"$f":"+Purchases!D$27","v":0}]
[{"$f":"+Purchases!D$28","v":0}]
[{"$f":"+Purchases!D$29","v":0}]
["OTHER"]
["Major Expenses"]
["Capital Expenditures"]
[]
[]
["Forecast:","None"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2014},{"$f":"+B160+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+S160+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"+AD160+1","v":2043},2044]
["Escalation Factors",1,{"$f":"+B161+1","v":2},{"$f":"+C161+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S161+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description",1,{"$f":"+B162+1","v":2},{"$f":"+C162+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S162+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"+A117","v":"SALES"}]
[{"$f":"+'Sales & Savings'!E$16","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$23","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$30","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$37","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$44","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$51","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$58","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$65","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Sales & Savings'!E$72","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+A127","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$16","v":"State Production Incentive, Electricity"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'Prod Incentives'!E$24","v":"State Production Incentive, Thermal Savings"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"A130","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A131","v":"Federal PTC "},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"A132","v":"State PTC Electricity"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"A133","v":"State PTC Thermal"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Routine & Scheduled Maintenance"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'O&M'!D$45","v":"Annualized Major Expenses"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'O&M'!D$56","v":""},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'O&M'!D$67","v":""},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'O&M'!D$82","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'O&M'!D$97","v":"Insurance"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$20","v":"Diesel, Hospital HTG (savings)"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$21","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$22","v":"Heat Recovered from Industrial Facility"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$23","v":"Biomass Fuel"},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$24","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$25","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$26","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$27","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$28","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[{"$f":"+Purchases!D$29","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
["OTHER"]
["Major Expenses",{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
["Capital Expenditures",{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$143)","v":2.7E-2}]
[]
[]
["Escalation + Inflation (if included)","Project Year"]
["Description",1,{"$f":"+B205+1","v":2},{"$f":"+C205+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S205+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"+A25","v":"SALES & SAVINGS"}]
[{"$f":"+'Sales & Savings'!E$16","v":0},{"$f":"IF($B$14=\"Likely\",C26+$C$15,IF($B$14=\"Aggressive\",B72+$C$15,IF($B$14=\"Conservative\",B118+$C$15,IF($B$14=\"None\",B164,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$23","v":0},{"$f":"IF($B$14=\"Likely\",C27+$C$15,IF($B$14=\"Aggressive\",B73+$C$15,IF($B$14=\"Conservative\",B119+$C$15,IF($B$14=\"None\",B165,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$30","v":0},{"$f":"IF($B$14=\"Likely\",C28+$C$15,IF($B$14=\"Aggressive\",B74+$C$15,IF($B$14=\"Conservative\",B120+$C$15,IF($B$14=\"None\",B166,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$37","v":0},{"$f":"IF($B$14=\"Likely\",C29+$C$15,IF($B$14=\"Aggressive\",B75+$C$15,IF($B$14=\"Conservative\",B121+$C$15,IF($B$14=\"None\",B167,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$44","v":0},{"$f":"IF($B$14=\"Likely\",C30+$C$15,IF($B$14=\"Aggressive\",B76+$C$15,IF($B$14=\"Conservative\",B122+$C$15,IF($B$14=\"None\",B168,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$51","v":0},{"$f":"IF($B$14=\"Likely\",C31+$C$15,IF($B$14=\"Aggressive\",B77+$C$15,IF($B$14=\"Conservative\",B123+$C$15,IF($B$14=\"None\",B169,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$58","v":0},{"$f":"IF($B$14=\"Likely\",C32+$C$15,IF($B$14=\"Aggressive\",B78+$C$15,IF($B$14=\"Conservative\",B124+$C$15,IF($B$14=\"None\",B170,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$65","v":0},{"$f":"IF($B$14=\"Likely\",C33+$C$15,IF($B$14=\"Aggressive\",B79+$C$15,IF($B$14=\"Conservative\",B125+$C$15,IF($B$14=\"None\",B171,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Sales & Savings'!E$72","v":0},{"$f":"IF($B$14=\"Likely\",C34+$C$15,IF($B$14=\"Aggressive\",B80+$C$15,IF($B$14=\"Conservative\",B126+$C$15,IF($B$14=\"None\",B172,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+A35","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$16","v":"State Production Incentive, Electricity"},{"$f":"IF($B$14=\"Likely\",C36+$C$15,IF($B$14=\"Aggressive\",B82+$C$15,IF($B$14=\"Conservative\",B128+$C$15,IF($B$14=\"None\",B174,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'Prod Incentives'!E$24","v":"State Production Incentive, Thermal Savings"},{"$f":"IF($B$14=\"Likely\",C37+$C$15,IF($B$14=\"Aggressive\",B83+$C$15,IF($B$14=\"Conservative\",B129+$C$15,IF($B$14=\"None\",B175,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"A176","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A177","v":"Federal PTC "},{"$f":"IF($B$14=\"Likely\",C39+$C$15,IF($B$14=\"Aggressive\",B85+$C$15,IF($B$14=\"Conservative\",B131+$C$15,IF($B$14=\"None\",B177,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"A178","v":"State PTC Electricity"},{"$f":"IF($B$14=\"Likely\",C40+$C$15,IF($B$14=\"Aggressive\",B86+$C$15,IF($B$14=\"Conservative\",B132+$C$15,IF($B$14=\"None\",B178,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"A179","v":"State PTC Thermal"},{"$f":"IF($B$14=\"Likely\",C41+$C$15,IF($B$14=\"Aggressive\",B87+$C$15,IF($B$14=\"Conservative\",B133+$C$15,IF($B$14=\"None\",B179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",D41+$C$15,IF($B$14=\"Aggressive\",C87+$C$15,IF($B$14=\"Conservative\",C133+$C$15,IF($B$14=\"None\",C179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",E41+$C$15,IF($B$14=\"Aggressive\",D87+$C$15,IF($B$14=\"Conservative\",D133+$C$15,IF($B$14=\"None\",D179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",F41+$C$15,IF($B$14=\"Aggressive\",E87+$C$15,IF($B$14=\"Conservative\",E133+$C$15,IF($B$14=\"None\",E179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",G41+$C$15,IF($B$14=\"Aggressive\",F87+$C$15,IF($B$14=\"Conservative\",F133+$C$15,IF($B$14=\"None\",F179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",H41+$C$15,IF($B$14=\"Aggressive\",G87+$C$15,IF($B$14=\"Conservative\",G133+$C$15,IF($B$14=\"None\",G179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",I41+$C$15,IF($B$14=\"Aggressive\",H87+$C$15,IF($B$14=\"Conservative\",H133+$C$15,IF($B$14=\"None\",H179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",J41+$C$15,IF($B$14=\"Aggressive\",I87+$C$15,IF($B$14=\"Conservative\",I133+$C$15,IF($B$14=\"None\",I179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",K41+$C$15,IF($B$14=\"Aggressive\",J87+$C$15,IF($B$14=\"Conservative\",J133+$C$15,IF($B$14=\"None\",J179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",L41+$C$15,IF($B$14=\"Aggressive\",K87+$C$15,IF($B$14=\"Conservative\",K133+$C$15,IF($B$14=\"None\",K179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",M41+$C$15,IF($B$14=\"Aggressive\",L87+$C$15,IF($B$14=\"Conservative\",L133+$C$15,IF($B$14=\"None\",L179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",N41+$C$15,IF($B$14=\"Aggressive\",M87+$C$15,IF($B$14=\"Conservative\",M133+$C$15,IF($B$14=\"None\",M179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",O41+$C$15,IF($B$14=\"Aggressive\",N87+$C$15,IF($B$14=\"Conservative\",N133+$C$15,IF($B$14=\"None\",N179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",P41+$C$15,IF($B$14=\"Aggressive\",O87+$C$15,IF($B$14=\"Conservative\",O133+$C$15,IF($B$14=\"None\",O179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",Q41+$C$15,IF($B$14=\"Aggressive\",P87+$C$15,IF($B$14=\"Conservative\",P133+$C$15,IF($B$14=\"None\",P179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",R41+$C$15,IF($B$14=\"Aggressive\",Q87+$C$15,IF($B$14=\"Conservative\",Q133+$C$15,IF($B$14=\"None\",Q179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",S41+$C$15,IF($B$14=\"Aggressive\",R87+$C$15,IF($B$14=\"Conservative\",R133+$C$15,IF($B$14=\"None\",R179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",T41+$C$15,IF($B$14=\"Aggressive\",S87+$C$15,IF($B$14=\"Conservative\",S133+$C$15,IF($B$14=\"None\",S179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",U41+$C$15,IF($B$14=\"Aggressive\",T87+$C$15,IF($B$14=\"Conservative\",T133+$C$15,IF($B$14=\"None\",T179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",V41+$C$15,IF($B$14=\"Aggressive\",U87+$C$15,IF($B$14=\"Conservative\",U133+$C$15,IF($B$14=\"None\",U179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",W41+$C$15,IF($B$14=\"Aggressive\",V87+$C$15,IF($B$14=\"Conservative\",V133+$C$15,IF($B$14=\"None\",V179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",X41+$C$15,IF($B$14=\"Aggressive\",W87+$C$15,IF($B$14=\"Conservative\",W133+$C$15,IF($B$14=\"None\",W179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",Y41+$C$15,IF($B$14=\"Aggressive\",X87+$C$15,IF($B$14=\"Conservative\",X133+$C$15,IF($B$14=\"None\",X179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",Z41+$C$15,IF($B$14=\"Aggressive\",Y87+$C$15,IF($B$14=\"Conservative\",Y133+$C$15,IF($B$14=\"None\",Y179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",AA41+$C$15,IF($B$14=\"Aggressive\",Z87+$C$15,IF($B$14=\"Conservative\",Z133+$C$15,IF($B$14=\"None\",Z179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",AB41+$C$15,IF($B$14=\"Aggressive\",AA87+$C$15,IF($B$14=\"Conservative\",AA133+$C$15,IF($B$14=\"None\",AA179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",AC41+$C$15,IF($B$14=\"Aggressive\",AB87+$C$15,IF($B$14=\"Conservative\",AB133+$C$15,IF($B$14=\"None\",AB179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",AD41+$C$15,IF($B$14=\"Aggressive\",AC87+$C$15,IF($B$14=\"Conservative\",AC133+$C$15,IF($B$14=\"None\",AC179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",AE41+$C$15,IF($B$14=\"Aggressive\",AD87+$C$15,IF($B$14=\"Conservative\",AD133+$C$15,IF($B$14=\"None\",AD179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",AF41+$C$15,IF($B$14=\"Aggressive\",AE87+$C$15,IF($B$14=\"Conservative\",AE133+$C$15,IF($B$14=\"None\",AE179,-1))))","v":2.7E-2},{"$f":"IF($B$14=\"Likely\",AG41+$C$15,IF($B$14=\"Aggressive\",AF87+$C$15,IF($B$14=\"Conservative\",AF133+$C$15,IF($B$14=\"None\",AF179,-1))))","v":2.7E-2}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Routine & Scheduled Maintenance"},{"$f":"IF($B$14=\"Likely\",C43+$C$15,IF($B$14=\"Aggressive\",B89+$C$15,IF($B$14=\"Conservative\",B135+$C$15,IF($B$14=\"None\",B181,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'O&M'!D$45","v":"Annualized Major Expenses"},{"$f":"IF($B$14=\"Likely\",C44+$C$15,IF($B$14=\"Aggressive\",B90+$C$15,IF($B$14=\"Conservative\",B136+$C$15,IF($B$14=\"None\",B182,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'O&M'!D$56","v":""},{"$f":"IF($B$14=\"Likely\",C45+$C$15,IF($B$14=\"Aggressive\",B91+$C$15,IF($B$14=\"Conservative\",B137+$C$15,IF($B$14=\"None\",B183,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'O&M'!D$67","v":""},{"$f":"IF($B$14=\"Likely\",C46+$C$15,IF($B$14=\"Aggressive\",B92+$C$15,IF($B$14=\"Conservative\",B138+$C$15,IF($B$14=\"None\",B184,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'O&M'!D$82","v":0},{"$f":"IF($B$14=\"Likely\",C47+$C$15,IF($B$14=\"Aggressive\",B93+$C$15,IF($B$14=\"Conservative\",B139+$C$15,IF($B$14=\"None\",B185,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'O&M'!D$97","v":"Insurance"},{"$f":"IF($B$14=\"Likely\",C48+$C$15,IF($B$14=\"Aggressive\",B94+$C$15,IF($B$14=\"Conservative\",B140+$C$15,IF($B$14=\"None\",B186,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"},{"$f":"IF($B$14=\"Likely\",C49+$C$15,IF($B$14=\"Aggressive\",B95+$C$15,IF($B$14=\"Conservative\",B141+$C$15,IF($B$14=\"None\",B187,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$20","v":"Diesel, Hospital HTG (savings)"},{"$f":"IF($B$14=\"Likely\",C51+$C$15,IF($B$14=\"Aggressive\",B97+$C$15,IF($B$14=\"Conservative\",B143+$C$15,IF($B$14=\"None\",B189,-1))))","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
[{"$f":"+Purchases!D$21","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"IF($B$14=\"Likely\",C52+$C$15,IF($B$14=\"Aggressive\",B98+$C$15,IF($B$14=\"Conservative\",B144+$C$15,IF($B$14=\"None\",B190,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+Purchases!D$22","v":"Heat Recovered from Industrial Facility"},{"$f":"IF($B$14=\"Likely\",C53+$C$15,IF($B$14=\"Aggressive\",B99+$C$15,IF($B$14=\"Conservative\",B145+$C$15,IF($B$14=\"None\",B191,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+Purchases!D$23","v":"Biomass Fuel"},{"$f":"IF($B$14=\"Likely\",C54+$C$15,IF($B$14=\"Aggressive\",B100+$C$15,IF($B$14=\"Conservative\",B146+$C$15,IF($B$14=\"None\",B192,-1))))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[{"$f":"+Purchases!D$24","v":0},{"$f":"IF($B$14=\"Likely\",C55+$C$15,IF($B$14=\"Aggressive\",B101+$C$15,IF($B$14=\"Conservative\",B147+$C$15,IF($B$14=\"None\",B193,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+Purchases!D$25","v":0},{"$f":"IF($B$14=\"Likely\",C56+$C$15,IF($B$14=\"Aggressive\",B102+$C$15,IF($B$14=\"Conservative\",B148+$C$15,IF($B$14=\"None\",B194,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+Purchases!D$26","v":0},{"$f":"IF($B$14=\"Likely\",C57+$C$15,IF($B$14=\"Aggressive\",B103+$C$15,IF($B$14=\"Conservative\",B149+$C$15,IF($B$14=\"None\",B195,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+Purchases!D$27","v":0},{"$f":"IF($B$14=\"Likely\",C58+$C$15,IF($B$14=\"Aggressive\",B104+$C$15,IF($B$14=\"Conservative\",B150+$C$15,IF($B$14=\"None\",B196,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+Purchases!D$28","v":0},{"$f":"IF($B$14=\"Likely\",C59+$C$15,IF($B$14=\"Aggressive\",B105+$C$15,IF($B$14=\"Conservative\",B151+$C$15,IF($B$14=\"None\",B197,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[{"$f":"+Purchases!D$29","v":0},{"$f":"IF($B$14=\"Likely\",C60+$C$15,IF($B$14=\"Aggressive\",B106+$C$15,IF($B$14=\"Conservative\",B152+$C$15,IF($B$14=\"None\",B198,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
["OTHER"]
["Major Expenses",{"$f":"IF($B$14=\"Likely\",C62+$C$15,IF($B$14=\"Aggressive\",B108+$C$15,IF($B$14=\"Conservative\",B154+$C$15,IF($B$14=\"None\",B200,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
["Capital Expenditures",{"$f":"IF($B$14=\"Likely\",C63+$C$15,IF($B$14=\"Aggressive\",B109+$C$15,IF($B$14=\"Conservative\",B155+$C$15,IF($B$14=\"None\",B201,-1))))","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
["Escalation Multipliers","Project Year"]
[{"$f":"+A206","v":"SALES & SAVINGS"}]
[{"$f":"+'Sales & Savings'!E$16","v":0},1,{"$f":"+B247*(1+B207)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S247*(1+S207)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$23","v":0},1,{"$f":"+B248*(1+B208)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S248*(1+S208)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$30","v":0},1,{"$f":"+B249*(1+B209)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S249*(1+S209)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$37","v":0},1,{"$f":"+B250*(1+B210)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S250*(1+S210)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$44","v":0},1,{"$f":"+B251*(1+B211)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S251*(1+S211)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$51","v":0},1,{"$f":"+B252*(1+B212)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S252*(1+S212)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$58","v":0},1,{"$f":"+B253*(1+B213)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S253*(1+S213)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$65","v":0},1,{"$f":"+B254*(1+B214)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S254*(1+S214)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'Sales & Savings'!E$72","v":0},1,{"$f":"+B255*(1+B215)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S255*(1+S215)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+A216","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$16","v":"State Production Incentive, Electricity"},1,{"$f":"+B257*(1+B217)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S257*(1+S217)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,{"$f":"+AD257*(1+AD217)","v":2.1654235933558597},{"$f":"+AE257*(1+AE217)","v":2.2238900303764675}]
[{"$f":"+'Prod Incentives'!E$24","v":"State Production Incentive, Thermal Savings"},1,{"$f":"+B258*(1+B218)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S258*(1+S218)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,{"$f":"+AD258*(1+AD218)","v":2.1654235933558597},{"$f":"+AE258*(1+AE218)","v":2.2238900303764675}]
[{"$f":"A219","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A220","v":"Federal PTC "},1,{"$f":"+B260*(1+B220)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S260*(1+S220)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,{"$f":"+AD260*(1+AD220)","v":2.1654235933558597},2.2238900303764675]
[{"$f":"A221","v":"State PTC Electricity"},1,{"$f":"+B261*(1+B221)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S261*(1+S221)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"A222","v":"State PTC Thermal"},1,{"$f":"+B262*(1+B222)","v":1.0269999999999999},{"$f":"+C262*(1+C222)","v":1.0547289999999998},{"$f":"+D262*(1+D222)","v":1.0832066829999998},{"$f":"+E262*(1+E222)","v":1.1124532634409996},{"$f":"+F262*(1+F222)","v":1.1424895015539065},{"$f":"+G262*(1+G222)","v":1.1733367180958618},{"$f":"+H262*(1+H222)","v":1.20501680948445},{"$f":"+I262*(1+I222)","v":1.23755226334053},{"$f":"+J262*(1+J222)","v":1.2709661744507241},{"$f":"+K262*(1+K222)","v":1.3052822611608936},{"$f":"+L262*(1+L222)","v":1.3405248822122378},{"$f":"+M262*(1+M222)","v":1.376719054031968},{"$f":"+N262*(1+N222)","v":1.4138904684908311},{"$f":"+O262*(1+O222)","v":1.4520655111400835},{"$f":"+P262*(1+P222)","v":1.4912712799408656},{"$f":"+Q262*(1+Q222)","v":1.531535604499269},{"$f":"+R262*(1+R222)","v":1.572887065820749},{"$f":"+S262*(1+S222)","v":1.6153550165979091},{"$f":"+T262*(1+T222)","v":1.6589696020460525},{"$f":"+U262*(1+U222)","v":1.7037617813012957},{"$f":"+V262*(1+V222)","v":1.7497633493964306},{"$f":"+W262*(1+W222)","v":1.7970069598301341},{"$f":"+X262*(1+X222)","v":1.8455261477455476},{"$f":"+Y262*(1+Y222)","v":1.8953553537346772},{"$f":"+Z262*(1+Z222)","v":1.9465299482855134},{"$f":"+AA262*(1+AA222)","v":1.999086256889222},{"$f":"+AB262*(1+AB222)","v":2.053061585825231},{"$f":"+AC262*(1+AC222)","v":2.1084942486425122},2.1654235933558597,2.2238900303764675]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Routine & Scheduled Maintenance"},1,{"$f":"+B264*(1+B224)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S264*(1+S224)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'O&M'!D$45","v":"Annualized Major Expenses"},1,{"$f":"+B265*(1+B225)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S265*(1+S225)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'O&M'!D$56","v":""},1,{"$f":"+B266*(1+B226)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S266*(1+S226)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'O&M'!D$67","v":""},1,{"$f":"+B267*(1+B227)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S267*(1+S227)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'O&M'!D$82","v":0},1,{"$f":"+B268*(1+B228)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S268*(1+S228)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'O&M'!D$97","v":"Insurance"},1,{"$f":"+B269*(1+B229)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S269*(1+S229)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"},1,{"$f":"+B270*(1+B230)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S270*(1+S230)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$20","v":"Diesel, Hospital HTG (savings)"},1,{"$f":"+B272*(1+B232)","v":1.036},1.073296,1.1119346560000001,1.1519643036160001,1.1934350185461762,1.2363986792138386,1.2809090316655369,1.3270217568054963,1.3747945400504942,1.4242871434923121,1.4755614806580355,1.5286816939617249,1.5837142349443472,1.6407279474023437,1.6997941535088281,1.760986743035146,1.8243822657844113,{"$f":"+S272*(1+S232)","v":1.8900600273526502},1.9581021883373457,2.0285938671174901,2.1016232463337197,2.1772816832017337,2.2556638237969961,2.3368677214536882,2.4209949594260212,2.508150777965358,2.5984442059721111,2.6919881973871074,2.7888997724930431,2.8893001643027927]
[{"$f":"+Purchases!D$21","v":"Electricity, Medical Offices HTG (savings)"},1,{"$f":"+B273*(1+B233)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S273*(1+S233)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+Purchases!D$22","v":"Heat Recovered from Industrial Facility"},1,{"$f":"+B274*(1+B234)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S274*(1+S234)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+Purchases!D$23","v":"Biomass Fuel"},1,{"$f":"+B275*(1+B235)","v":1.04},1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,{"$f":"+S275*(1+S235)","v":2.0258165153785326},2.1068491759936738,2.1911231430334208,2.2787680687547578,2.369918791504948,2.4647155431651462,2.5633041648917523,2.6658363314874225,2.7724697847469195,2.8833685761367964,2.9987033191822685,3.1186514519495594,3.2433975100275418]
[{"$f":"+Purchases!D$24","v":0},1,{"$f":"+B276*(1+B236)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S276*(1+S236)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+Purchases!D$25","v":0},1,{"$f":"+B277*(1+B237)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S277*(1+S237)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+Purchases!D$26","v":0},1,{"$f":"+B278*(1+B238)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S278*(1+S238)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+Purchases!D$27","v":0},1,{"$f":"+B279*(1+B239)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S279*(1+S239)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+Purchases!D$28","v":0},1,{"$f":"+B280*(1+B240)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S280*(1+S240)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[{"$f":"+Purchases!D$29","v":0},1,{"$f":"+B281*(1+B241)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S281*(1+S241)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
["OTHER"]
["Major Expenses",1,{"$f":"+B283*(1+B243)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S283*(1+S243)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
["Capital Expenditures",1,{"$f":"+B284*(1+B244)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409996,1.1424895015539065,1.1733367180958618,1.20501680948445,1.23755226334053,1.2709661744507241,1.3052822611608936,1.3405248822122378,1.376719054031968,1.4138904684908311,1.4520655111400835,1.4912712799408656,1.531535604499269,1.572887065820749,{"$f":"+S284*(1+S244)","v":1.6153550165979091},1.6589696020460525,1.7037617813012957,1.7497633493964306,1.7970069598301341,1.8455261477455476,1.8953553537346772,1.9465299482855134,1.999086256889222,2.053061585825231,2.1084942486425122,2.1654235933558597,2.2238900303764675]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area"]
["Toggle_Comments_Escal","Hidden"]
["Toggle_UserArea_Escal","Hidden"]
["Toggle_ScenarioSection","Showing"]
["Copied","No"]

{"sheet":"Cost Allocation","index":20,"n_rows":79,"n_cols":32,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Cost Allocation",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
["LINKS TO SCENARIO SHEET",null,null,{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,{"$f":"IF(ISBLANK(Scenarios!C139)=FALSE,Scenarios!C139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D139)=FALSE,Scenarios!D139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E139)=FALSE,Scenarios!E139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F139)=FALSE,Scenarios!F139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G139)=FALSE,Scenarios!G139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H139)=FALSE,Scenarios!H139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I139)=FALSE,Scenarios!I139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J139)=FALSE,Scenarios!J139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K139)=FALSE,Scenarios!K139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L139)=FALSE,Scenarios!L139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M139)=FALSE,Scenarios!M139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N139)=FALSE,Scenarios!N139,\"\")","v":""}]
["Scenario",3,{"$f":"IF(ISBLANK(Scenarios!B140)=FALSE,Scenarios!B140,\"\")","v":"BASE CASE"},{"$f":"IF(ISBLANK(Scenarios!C140)=FALSE,Scenarios!C140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D140)=FALSE,Scenarios!D140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E140)=FALSE,Scenarios!E140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F140)=FALSE,Scenarios!F140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G140)=FALSE,Scenarios!G140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H140)=FALSE,Scenarios!H140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I140)=FALSE,Scenarios!I140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J140)=FALSE,Scenarios!J140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K140)=FALSE,Scenarios!K140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L140)=FALSE,Scenarios!L140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M140)=FALSE,Scenarios!M140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N140)=FALSE,Scenarios!N140,\"\")","v":""}]
[null,null,"ALTERNATIVE",{"$f":"IF(ISBLANK(Scenarios!C151)=FALSE,Scenarios!C151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D151)=FALSE,Scenarios!D151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E151)=FALSE,Scenarios!E151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F151)=FALSE,Scenarios!F151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G151)=FALSE,Scenarios!G151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H151)=FALSE,Scenarios!H151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I151)=FALSE,Scenarios!I151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J151)=FALSE,Scenarios!J151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K151)=FALSE,Scenarios!K151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L151)=FALSE,Scenarios!L151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M151)=FALSE,Scenarios!M151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N151)=FALSE,Scenarios!N151,\"\")","v":0}]
[]
["WORKSPACE (Optional)"]
[]
[]
[]
[]
[]
["ALLOCATE COSTS OF SALES FOR LEVELIZED COSTS"]
[null,{"$f":"+General!$D$21","v":2014},{"$f":"+B15+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+S15+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["PROJECT YEAR",{"$f":"FirstYear_0or1","v":1},{"$f":"+B16+1","v":2},{"$f":"+C16+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"+Q16+1","v":17},{"$f":"+R16+1","v":18},{"$f":"+S16+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"+'Sales & Savings'!E16","v":0},null,{"$f":"B17","v":0},{"$f":"C17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E23","v":0},null,{"$f":"B18","v":0},{"$f":"C18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E30","v":0}]
[{"$f":"+'Sales & Savings'!E37","v":0}]
[{"$f":"+'Sales & Savings'!E44","v":0}]
[{"$f":"+'Sales & Savings'!E51","v":0}]
[{"$f":"+'Sales & Savings'!E58","v":0}]
[{"$f":"+'Sales & Savings'!E65","v":0}]
[{"$f":"+'Sales & Savings'!E72","v":0}]
["TOTAL",{"$f":"+SUM(B17:B25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(T17:T25)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AF17:AF25)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area"]
["Toggle_Comments_Alloc","Hidden"]
["Toggle_UserArea_Alloc","Hidden"]
["Toggle_ScenarioSection","Showing"]

{"sheet":"Dividends","index":21,"n_rows":83,"n_cols":33,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Dividends to Shareholders",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"USER AREA (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G4+1","v":3},4,5,6,7,8,9,10,11,null,null,null,null,null,{"$f":"Scenarios!I8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I9","v":0},{"$f":"Scenarios!J9","v":" Contractor profit "},{"$f":"Scenarios!K9","v":0.3},{"$f":"Scenarios!L9","v":0},{"$f":"Scenarios!M9","v":"Effectiveness of HR coils"},{"$f":"Scenarios!N9","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I10","v":0},{"$f":"Scenarios!J10","v":"Contingency"},{"$f":"Scenarios!K10","v":0.1},{"$f":"Scenarios!L10","v":0},{"$f":"Scenarios!M10","v":"Distribution losses"},{"$f":"Scenarios!N10","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I11","v":0},{"$f":"Scenarios!J11","v":"Engineering & Design"},{"$f":"Scenarios!K11","v":0.15},{"$f":"Scenarios!L11","v":0},{"$f":"Scenarios!M11","v":"Backup heating requirements (heat rec)"},{"$f":"Scenarios!N11","v":0.1}]
[null,"ENTER DIVIDEND PAYMENTS TO SHAREHOLDERS"]
[]
[null,"Include dividends?","False"]
[]
[null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+C12+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"+T12+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C13+1","v":2},{"$f":"+D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+T13+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Dividends"]
[null,"Net Profit After Taxes (NPAT)",{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!C21,\"\")","v":50690.4451662301},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!D21,\"\")","v":51967.596358384028},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!E21,\"\")","v":54464.050198204524},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!F21,\"\")","v":57043.006505667996},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!G21,\"\")","v":59707.12606520149},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!H21,\"\")","v":62397.559346287097},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!I21,\"\")","v":64514.548440075596},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!J21,\"\")","v":66518.505915896691},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!K21,\"\")","v":68581.135624027578},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!L21,\"\")","v":70703.991310533951},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!M21,\"\")","v":72888.659787757744},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!N21,\"\")","v":75136.761195638581},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!O21,\"\")","v":77449.949234893837},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!P21,\"\")","v":79829.911369531328},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Q21,\"\")","v":82278.368996017583},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!R21,\"\")","v":84797.077576265161},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!S21,\"\")","v":87387.826731433874},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!T21,\"\")","v":90052.440293364823},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!U21,\"\")","v":92792.776310280999},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!V21,\"\")","v":95610.727003190797},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!W21,\"\")","v":98508.218669229158},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!X21,\"\")","v":101487.21152795157},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Y21,\"\")","v":104549.69950637262},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Z21,\"\")","v":107697.70995830047},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AA21,\"\")","v":110933.30331326985},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AB21,\"\")","v":114258.57265011279},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AC21,\"\")","v":117675.64318992977},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AD21,\"\")","v":121186.67170293578},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AE21,\"\")","v":124793.84582334885},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AF21,\"\")","v":128499.38326617169},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AG21,\"\")","v":132305.53093937985}]
[null,"Maximum payout",{"$f":"+$E$5","v":0},{"$f":"+C16","v":0},{"$f":"+D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T16","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percent ofNPAT",{"$f":"+$E$6","v":0},{"$f":"+C17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"IF($C$10=\"True\",IF(C15>0,MIN(C16,C17*C15),0),0)","v":0},{"$f":"IF($C$10=\"True\",IF(D15>0,MIN(D16,D17*D15),0),0)","v":0},0,0,0,0,{"$f":"IF($C$10=\"True\",IF(I15>0,MIN(I16,I17*I15),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$10=\"True\",IF(U15>0,MIN(U16,U17*U15),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$10=\"True\",IF(AG15>0,MIN(AG16,AG17*AG15),0),0)","v":0}]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculation Area"]
[null,"Toggle_Comments_Div","Hidden"]
[null,"Toggle_UserArea_Div","Hidden"]

{"sheet":"Depreciation_Factors","index":22,"n_rows":684,"n_cols":53,"rows_kept":684,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Depreciation Factors",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[]
[]
["DEPRECIATION SCHEDULES FOR ACCELERATED AND STRAIGHTLINE DEPRECIATION SCHEDULES - Enter custom schedules at bottom"]
[]
[]
[]
["Depreciation Schedule","Project Year"]
["CLASS~METHOD~CONVENTION~QUARTER",{"$f":"FirstYear_0or1","v":1},{"$f":"+B10+1","v":2},{"$f":"+C10+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,"Check Sum"]
["01YR ",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B11:AZ11)","v":1}]
["02YR~SLINE~HY~ANY",0.2,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q1",0.35,0.4,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q3",0.15,0.4,0.4,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q4",0.05,0.4,0.4,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~HY~ANY",0.25,0.375,0.25,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q1",0.4375,0.28129999999999999,0.25,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q2",0.3125,0.34379999999999999,0.25,9.3700000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q3",0.1875,0.40629999999999999,0.25,0.15620000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q4",6.25E-2,0.46879999999999999,0.25,0.21870000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~HY~ANY",0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q1",0.58330000000000004,0.27779999999999999,0.1235,1.54E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~200DB~MQ~Q2",0.41670000000000001,0.38890000000000002,0.1414,5.2999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q3",0.25,0.5,0.16669999999999999,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q4",8.3299999999999999E-2,0.61109999999999998,0.20369999999999999,0.1019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~SLINE~HY~ANY",0.16669999999999999,0.33329999999999999,0.33329999999999999,0.16669999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~SLINE~MQ~Q1",0.29170000000000001,0.33329999999999999,0.33329999999999999,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~SLINE~MQ~Q3",0.125,0.33329999999999999,0.33339999999999997,0.20830000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~SLINE~MQ~Q4",4.1700000000000001E-2,0.33329999999999999,0.33329999999999999,0.29170000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~HY~ANY",0.125,0.25,0.25,0.25,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q1",0.21879999999999999,0.25,0.25,0.25,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q3",9.3799999999999994E-2,0.25,0.25,0.25,0.15620000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q4",3.1300000000000001E-2,0.25,0.25,0.25,0.21870000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~HY~ANY",0.15,0.255,0.17849999999999999,0.1666,0.1666,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~MQ~Q1",0.26250000000000001,0.2213,0.16520000000000001,0.16520000000000001,0.16520000000000001,2.06E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~MQ~Q2",0.1875,0.24379999999999999,0.1706,0.1676,0.1676,6.2899999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~150DB~MQ~Q3",0.1125,0.26629999999999998,0.18640000000000001,0.1656,0.16569999999999999,0.10349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~150DB~MQ~Q4",3.7499999999999999E-2,0.2888,0.2021,0.16400000000000001,0.1641,0.14349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~HY~ANY",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~200DB~MQ~Q1",0.35,0.26,0.156,0.1101,0.1101,1.38E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~MQ~Q2",0.25,0.3,0.18,0.1137,0.1137,4.2599999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~MQ~Q3",0.15,0.34,0.20399999999999999,0.12239999999999999,0.113,7.0599999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~200DB~MQ~Q4",0.05,0.38,0.22800000000000001,0.1368,0.1094,9.5799999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~SLINE~HY~ANY",0.1,0.2,0.2,0.2,0.2,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~SLINE~MQ~Q1",0.17499999999999999,0.2,0.2,0.2,0.2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~SLINE~MQ~Q3",7.4999999999999997E-2,0.2,0.2,0.2,0.2,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~SLINE~MQ~Q4",2.5000000000000001E-2,0.2,0.2,0.2,0.2,0.17499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["06YR~SLINE~HY~ANY",8.3299999999999999E-2,0.16669999999999999,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q1",0.14580000000000001,0.16669999999999999,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,2.0799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q3",6.25E-2,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,0.1666,0.1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q4",2.0799999999999999E-2,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,0.16669999999999999,0.14580000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["07YR~150DB~HY~ANY",0.1071,0.1913,0.15029999999999999,0.1225,0.1225,0.1225,0.1225,6.13E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~150DB~MQ~Q1",0.1875,0.1741,0.1368,0.1216,0.1216,0.1216,0.1216,1.52E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~150DB~MQ~Q2",0.13389999999999999,0.18559999999999999,0.14580000000000001,0.1222,0.1222,0.1222,0.12230000000000001,4.58E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["07YR~150DB~MQ~Q3",8.0399999999999999E-2,0.1971,0.15479999999999999,0.1227,0.12280000000000001,0.1227,0.12280000000000001,7.6700000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~150DB~MQ~Q4",2.6800000000000001E-2,0.20849999999999999,0.16389999999999999,0.12870000000000001,0.12180000000000001,0.12180000000000001,0.12189999999999999,0.1066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~HY~ANY",0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,4.4600000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~200DB~MQ~Q1",0.25,0.21429999999999999,0.15310000000000001,0.10929999999999999,8.7499999999999994E-2,8.7400000000000005E-2,8.7499999999999994E-2,1.09E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q2",0.17849999999999999,0.23469999999999999,0.1676,0.1197,8.8700000000000001E-2,8.8700000000000001E-2,8.8700000000000001E-2,3.3399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q3",0.1071,0.25509999999999999,0.1822,0.13020000000000001,9.2999999999999999E-2,8.8499999999999995E-2,8.8599999999999998E-2,5.5300000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q4",3.5700000000000003E-2,0.27550000000000002,0.1968,0.1406,0.1004,8.7300000000000003E-2,8.7300000000000003E-2,7.6399999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~HY~ANY",7.1400000000000005E-2,0.1429,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,7.1400000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~SLINE~MQ~Q1",0.125,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,0.14280000000000001,1.7899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~MQ~Q3",5.3600000000000002E-2,0.1429,0.1429,0.14280000000000001,0.14280000000000001,0.1429,0.14280000000000001,8.9300000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~MQ~Q4",1.7899999999999999E-2,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~HY~ANY",6.25E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~MQ~Q1",0.1094,0.125,0.125,0.125,0.125,0.125,0.125,0.125,1.5599999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["08YR~SLINE~MQ~Q3",4.6899999999999997E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,7.8100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~MQ~Q4",1.5599999999999999E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["09YR~SLINE~HY~ANY",5.5599999999999997E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,5.5599999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q1",9.7199999999999995E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.11119999999999999,0.1111,1.3899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q3",4.1700000000000001E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,6.9500000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q4",1.3899999999999999E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,9.7299999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~150DB~HY~ANY",7.4999999999999997E-2,0.13880000000000001,0.1179,0.1002,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,4.3700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q1",0.1313,0.1303,0.1108,9.4100000000000003E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,1.09E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B75:AZ75)","v":0.99999999999999978}]
["10YR~150DB~MQ~Q2",9.3799999999999994E-2,0.13589999999999999,0.11550000000000001,9.8199999999999996E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,3.2800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q3",5.6300000000000003E-2,0.1416,0.1203,0.1023,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7400000000000005E-2,8.7499999999999994E-2,8.7400000000000005E-2,5.4699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q4",1.8800000000000001E-2,0.1472,0.12509999999999999,0.10630000000000001,9.0399999999999994E-2,8.72E-2,8.72E-2,8.72E-2,8.72E-2,8.7099999999999997E-2,7.6300000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["10YR~200DB~HY~ANY",0.1,0.18,0.14399999999999999,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,3.2800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q1",0.17499999999999999,0.16500000000000001,0.13200000000000001,0.1056,8.4500000000000006E-2,6.7599999999999993E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,8.2000000000000007E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q2",0.125,0.17499999999999999,0.14000000000000001,0.112,8.9599999999999999E-2,7.17E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,2.46E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q3",7.4999999999999997E-2,0.185,0.14799999999999999,0.11840000000000001,9.4700000000000006E-2,7.5800000000000006E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,4.1000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q4",2.5000000000000001E-2,0.19500000000000001,0.156,0.12479999999999999,9.98E-2,7.9899999999999999E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,5.74E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~SLINE~HY~ANY",0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["10YR~SLINE~MQ~Q1",8.7499999999999994E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["10YR~SLINE~MQ~Q3",3.7499999999999999E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["10YR~SLINE~MQ~Q4",1.2500000000000001E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,8.7499999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["11YR~SLINE~HY~ANY",4.5499999999999999E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,4.5499999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["11YR~SLINE~MQ~Q1",7.9500000000000001E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0999999999999998E-2,9.0899999999999995E-2,1.14E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["11YR~SLINE~MQ~Q3",3.4099999999999998E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0999999999999998E-2,5.6800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["11YR~SLINE~MQ~Q4",1.14E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["12YR~150DB~HY~ANY",6.25E-2,0.1172,0.10249999999999999,8.9700000000000002E-2,7.85E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3200000000000001E-2,7.3300000000000004E-2,3.6600000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~HY~ANY",4.1700000000000001E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q1",7.2900000000000006E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,1.04E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q3",3.1300000000000001E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,5.21E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q4",1.04E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,7.2900000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["13YR~SLINE~HY~ANY",3.85E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,3.85E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["13YR~SLINE~MQ~Q1",6.7299999999999999E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,9.5999999999999992E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["13YR~SLINE~MQ~Q3",2.8799999999999999E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,4.8099999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["13YR~SLINE~MQ~Q4",9.5999999999999992E-3,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,6.7299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["14YR~SLINE~HY~ANY",3.5700000000000003E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,3.5700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q1",6.25E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,8.8999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q3",2.6800000000000001E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,4.4699999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q4",8.8999999999999999E-3,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["15YR~150DB~HY~ANY",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q1",8.7499999999999994E-2,9.1300000000000006E-2,8.2100000000000006E-2,7.3899999999999993E-2,6.6500000000000004E-2,5.9900000000000002E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,7.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["15YR~150DB~MQ~Q2",6.25E-2,9.3799999999999994E-2,8.4400000000000003E-2,7.5899999999999995E-2,6.83E-2,6.1499999999999999E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.2100000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q3",3.7499999999999999E-2,9.6299999999999997E-2,8.6599999999999996E-2,7.8E-2,7.0199999999999999E-2,6.3100000000000003E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,3.6900000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q4",1.2500000000000001E-2,9.8799999999999999E-2,8.8900000000000007E-2,0.08,7.1999999999999995E-2,6.4799999999999996E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.1700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["15YR~SLINE~HY~ANY",3.3300000000000003E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,3.3300000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["15YR~SLINE~MQ~Q1",5.8299999999999998E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,8.3000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["15YR~SLINE~MQ~Q3",2.5000000000000001E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["15YR~SLINE~MQ~Q4",8.3000000000000001E-3,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,5.8299999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["16YR~SLINE~HY~ANY",3.1300000000000001E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q1",5.4699999999999999E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,7.7999999999999996E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q3",2.3400000000000001E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,3.9100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q4",7.7999999999999996E-3,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,5.4699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["17YR~SLINE~HY~ANY",2.9399999999999999E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,2.9399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["17YR~SLINE~MQ~Q1",5.1499999999999997E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,7.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["17YR~SLINE~MQ~Q3",2.2100000000000002E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,3.6799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["17YR~SLINE~MQ~Q4",7.4000000000000003E-3,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.1499999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["18YR~SLINE~HY~ANY",2.7799999999999998E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,2.7799999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q1",4.8599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,6.8999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q2",3.4700000000000002E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,2.0799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q3",2.0799999999999999E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,3.4700000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["18YR~SLINE~MQ~Q4",6.8999999999999999E-3,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,4.8599999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["19YR~SLINE~HY~ANY",2.63E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,2.63E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["19YR~SLINE~MQ~Q1",4.6100000000000002E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q2",3.2899999999999999E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,1.9699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q3",1.9699999999999999E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,3.2899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q4",6.6E-3,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,4.6100000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["20YR~150DB~HY~ANY",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["20YR~150DB~MQ~Q1",6.5629999999999994E-2,7.0080000000000003E-2,6.4820000000000003E-2,5.9959999999999999E-2,5.5460000000000002E-2,5.1299999999999998E-2,4.7460000000000002E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.5900000000000003E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,5.5700000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0013100000000001]
["20YR~150DB~MQ~Q2",4.6879999999999998E-2,7.1480000000000002E-2,6.6119999999999998E-2,6.1159999999999999E-2,5.6579999999999998E-2,5.2330000000000002E-2,4.8410000000000002E-2,4.478E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,1.6729999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["20YR~150DB~MQ~Q3",2.8129999999999999E-2,7.2889999999999996E-2,6.7419999999999994E-2,6.2370000000000002E-2,5.7689999999999998E-2,5.3359999999999998E-2,4.9360000000000001E-2,4.5659999999999999E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.6600000000000003E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,2.7879999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.002]
["20YR~150DB~MQ~Q4",9.3799999999999994E-3,7.4300000000000005E-2,6.8720000000000003E-2,6.3570000000000002E-2,5.8799999999999998E-2,5.4390000000000001E-2,5.0310000000000001E-2,4.6539999999999998E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4589999999999998E-2,4.4580000000000002E-2,4.4589999999999998E-2,3.9010000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["20YR~SLINE~HY~ANY",2.5000000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["20YR~SLINE~MQ~Q1",4.3749999999999997E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,6.2500000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["20YR~SLINE~MQ~Q2",3.125E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,1.8749999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B139:AZ139)","v":1.0000000000000004}]
["20YR~SLINE~MQ~Q3",1.8749999999999999E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,3.125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["20YR~SLINE~MQ~Q4",6.2500000000000003E-3,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.3749999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["22YR~SLINE~HY~ANY",2.273E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,2.273E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["22YR~SLINE~MQ~Q1",3.977E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,5.6800000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["22YR~SLINE~MQ~Q2",2.8410000000000001E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,1.7049999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["22YR~SLINE~MQ~Q3",1.7049999999999999E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,2.8410000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["22YR~SLINE~MQ~Q4",5.6800000000000002E-3,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,3.9969999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0002000000000002]
["24YR~SLINE~HY~ANY",2.0830000000000001E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,2.0830000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q1",3.6459999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,5.2100000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q2",2.6040000000000001E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,1.562E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q3",1.5630000000000002E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,2.6040000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q4",5.2100000000000002E-3,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,3.6459999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["25YR~SLINE~HY~ANY",0.02,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["25YR~SLINE~MQ~Q1",3.5000000000000003E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["25YR~SLINE~MQ~Q2",2.5000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.1099999999999998E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0011000000000003]
["25YR~SLINE~MQ~Q4",5.0000000000000001E-3,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~HY~ANY",1.8870000000000001E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q1",3.3020000000000001E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,2.358E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q2",2.358E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.3020000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q3",1.4149999999999999E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,4.7200000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q4",4.7200000000000002E-3,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,1.4149999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["28YR~SLINE~HY~ANY",1.7860000000000001E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,1.7860000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q1",3.125E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,4.4600000000000004E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q2",2.232E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,1.3390000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q3",1.3390000000000001E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,2.232E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q4",4.4600000000000004E-3,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5712000000000001E-2,3.5712000000000001E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99998399999999987]
["30YR~SLINE~HY~ANY",1.6670000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,1.6670000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q1",2.9170000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,4.1700000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q2",2.0830000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q3",1.2500000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,2.0830000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q4",4.1700000000000001E-3,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,2.9170000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~150DB~MQ~Q1",2.5000000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,3.5699999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~SLINE~HY~ANY",1.4290000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8575E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.4290000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.000005]
["35YR~SLINE~MQ~Q2",1.7860000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.072E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["35YR~SLINE~MQ~Q3",1.0710000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.7860000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~SLINE~MQ~Q4",3.5699999999999998E-3,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["40YR~SLINE~HY~ANY",1.2500000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q1",2.188E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.1199999999999999E-3,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["40YR~SLINE~MQ~Q2",1.5630000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,9.3699999999999999E-3,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q3",9.3799999999999994E-3,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.562E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q4",3.13E-3,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.1870000000000001E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["45YR~SLINE~HY~ANY",1.111E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,1.111E-2,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q1",1.9439999999999999E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.7799999999999999E-3,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q2",1.389E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,8.3300000000000006E-3,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q3",8.3300000000000006E-3,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,1.389E-2,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q4",2.7799999999999999E-3,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,1.9449999999999999E-2,null,null,null,null,null,1]
["50YR~SLINE~HY~ANY",0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,1.0000000000000004]
["50YR~SLINE~MQ~Q1",1.7500000000000002E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,2.5000000000000001E-3,1.0000000000000007]
["50YR~SLINE~MQ~Q2",1.2500000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,7.4999999999999997E-3,1.0000000000000007]
["50YR~SLINE~MQ~Q3",7.4999999999999997E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.2500000000000001E-2,1.0000000000000007]
["50YR~SLINE~MQ~Q4",2.5000000000000001E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.7500000000000002E-2,1.0000000000000007]
["01YR~Section 179",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["---- USER-DEFINED SCHEDULES ---- ",{"$f":"B10","v":1},{"$f":"C10","v":2},{"$f":"D10","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,{"$f":"IFERROR(+'Funding Schedule'!B71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":9.1256651978138967E-2},{"$f":"IFERROR(+'Funding Schedule'!C71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0.18807165100785994},{"$f":"IFERROR(+'Funding Schedule'!D71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0.19573398024939237},{"$f":"IFERROR(+'Funding Schedule'!E71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0.20370848460658428},{"$f":"IFERROR(+'Funding Schedule'!F71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0.21200788257530873},{"$f":"IFERROR(+'Funding Schedule'!G71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0.10922134958271576},{"$f":"IFERROR(+'Funding Schedule'!H71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!I71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!J71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!K71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!L71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!M71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!N71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!O71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!P71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!Q71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!R71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!S71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!T71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!U71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!V71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!W71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!X71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!Y71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!Z71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AA71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AB71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AC71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AD71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AE71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AF71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AG71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AH71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AI71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AJ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AK71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AL71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AM71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AN71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AO71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AP71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AQ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AR71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AS71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AT71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AU71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AV71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AW71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AX71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AY71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},{"$f":"IFERROR(+'Funding Schedule'!AZ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":0},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B204:AZ204)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Return to Top of Sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATIONS"]
["Toggle_Comments_Dep","Hidden"]
[]
[]
[]
["Tolerance",5.0000000000000001E-3]
[]
[{"$f":"BA10","v":"Check Sum"},"Difference","ok?","Row if not ok","Schedule if not ok"]
[1,{"$f":"IF(A289=0,0,ABS(1-A289)/A289)","v":0},{"$f":"IF(B289>$B$286,0,1)","v":1},{"$f":"IF(AND(C289<>1,BA11<>0),ROW(BA11),\"\")","v":""},{"$f":"IF(AND(C289<>1,BA11<>0),A11,\"\")","v":""}]
[1,0,{"$f":"IF(B290>$B$286,0,1)","v":1},"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[{"$f":"BA42","v":0.99999999999999989},1.1102230246251565E-16,1,"",""]
[1,0,1,{"$f":"IF(AND(C321<>1,BA43<>0),ROW(BA43),\"\")","v":""},{"$f":"IF(AND(C321<>1,BA43<>0),A43,\"\")","v":""}]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[{"$f":"BA74","v":1.0000000000000002},2.2204460492503126E-16,1,"",""]
[0.99999999999999978,{"$f":"IF(A353=0,0,ABS(1-A353)/A353)","v":2.2204460492503136E-16},1,{"$f":"IF(AND(C353<>1,BA75<>0),ROW(BA75),\"\")","v":""},{"$f":"IF(AND(C353<>1,BA75<>0),A75,\"\")","v":""}]
[1.0000000000000002,2.2204460492503126E-16,{"$f":"IF(B354>$B$286,0,1)","v":1},"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[{"$f":"BA106","v":1.0000000000000004},4.4408920985006242E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,{"$f":"IF(AND(C385<>1,BA107<>0),ROW(BA107),\"\")","v":""},{"$f":"IF(AND(C385<>1,BA107<>0),A107,\"\")","v":""}]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0013100000000001,1.3082861451499978E-3,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1.002,1.9960079840319377E-3,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[{"$f":"BA138","v":1.0000000000000004},4.4408920985006242E-16,1,"",""]
[1.0000000000000004,{"$f":"IF(A417=0,0,ABS(1-A417)/A417)","v":4.4408920985006242E-16},1,{"$f":"IF(AND(C417<>1,BA139<>0),ROW(BA139),\"\")","v":""},{"$f":"IF(AND(C417<>1,BA139<>0),A139,\"\")","v":""}]
[1.0000000000000004,4.4408920985006242E-16,{"$f":"IF(B418>$B$286,0,1)","v":1},"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0002000000000002,1.9996000799860027E-4,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0011000000000003,1.0987913295378311E-3,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99998399999999987,1.6000256004223092E-5,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[{"$f":"BA170","v":1},0,1,"",""]
[1,0,1,{"$f":"IF(AND(C449<>1,BA171<>0),ROW(BA171),\"\")","v":""},{"$f":"IF(AND(C449<>1,BA171<>0),A171,\"\")","v":""}]
[1.000005,{"$f":"IF(A450=0,0,ABS(1-A450)/A450)","v":4.9999750001577552E-6},1,"","",{"$f":"B450/A450","v":4.9999500004077526E-6}]
[0.99999999999999989,{"$f":"IF(A451=0,0,ABS(1-A451)/A451)","v":1.1102230246251565E-16},1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1,0,1,"",""]
[{"$f":"BA193","v":1},0,1,{"$f":"IF(AND(C470<>1,BA193<>0),ROW(BA193),\"\")","v":""},{"$f":"IF(AND(C470<>1,BA193<>0),A192,\"\")","v":""}]
[0,0,1,"",{"$f":"IF(AND(C471<>1,BA194<>0),A194,\"\")","v":""}]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[{"$f":"BA203","v":0},0,1,"",""]
[0,0,1,{"$f":"IF(AND(C481<>1,BA204<>0),ROW(BA204),\"\")","v":""},{"$f":"IF(AND(C481<>1,BA204<>0),A204,\"\")","v":""}]
[0,0,{"$f":"IF(B482>$B$286,0,1)","v":1},"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[]
[]
[null,"Keep blank at top so menu starts at top if cell is cleared."]
["01YR "]
["02YR~SLINE~HY~ANY"]
["02YR~SLINE~MQ~Q1"]
["02YR~SLINE~MQ~Q3"]
["02YR~SLINE~MQ~Q4"]
["03YR~150DB~HY~ANY"]
["03YR~150DB~MQ~Q1"]
["03YR~150DB~MQ~Q2"]
["03YR~150DB~MQ~Q3"]
["03YR~150DB~MQ~Q4"]
["03YR~200DB~HY~ANY"]
["03YR~200DB~MQ~Q1"]
["03YR~200DB~MQ~Q2"]
["03YR~200DB~MQ~Q3"]
["03YR~200DB~MQ~Q4"]
["03YR~SLINE~HY~ANY"]
["03YR~SLINE~MQ~Q1"]
["03YR~SLINE~MQ~Q3"]
["03YR~SLINE~MQ~Q4"]
["04YR~SLINE~HY~ANY"]
["04YR~SLINE~MQ~Q1"]
["04YR~SLINE~MQ~Q3"]
["04YR~SLINE~MQ~Q4"]
["05YR~150DB~HY~ANY"]
["05YR~150DB~MQ~Q1"]
["05YR~150DB~MQ~Q2"]
["05YR~150DB~MQ~Q3"]
["05YR~150DB~MQ~Q4"]
["05YR~200DB~HY~ANY"]
["05YR~200DB~MQ~Q1"]
["05YR~200DB~MQ~Q2"]
["05YR~200DB~MQ~Q3"]
["05YR~200DB~MQ~Q4"]
["05YR~SLINE~HY~ANY"]
["05YR~SLINE~MQ~Q1"]
["05YR~SLINE~MQ~Q3"]
["05YR~SLINE~MQ~Q4"]
["06YR~SLINE~HY~ANY"]
["06YR~SLINE~MQ~Q1"]
["06YR~SLINE~MQ~Q3"]
["06YR~SLINE~MQ~Q4"]
["07YR~150DB~HY~ANY"]
["07YR~150DB~MQ~Q1"]
["07YR~150DB~MQ~Q2"]
["07YR~150DB~MQ~Q3"]
["07YR~150DB~MQ~Q4"]
["07YR~200DB~HY~ANY"]
["07YR~200DB~MQ~Q1"]
["07YR~200DB~MQ~Q2"]
["07YR~200DB~MQ~Q3"]
["07YR~200DB~MQ~Q4"]
["07YR~SLINE~HY~ANY"]
["07YR~SLINE~MQ~Q1"]
["07YR~SLINE~MQ~Q3"]
["07YR~SLINE~MQ~Q4"]
["08YR~SLINE~HY~ANY"]
["08YR~SLINE~MQ~Q1"]
["08YR~SLINE~MQ~Q3"]
["08YR~SLINE~MQ~Q4"]
["09YR~SLINE~HY~ANY"]
["09YR~SLINE~MQ~Q1"]
["09YR~SLINE~MQ~Q3"]
["09YR~SLINE~MQ~Q4"]
["10YR~150DB~HY~ANY"]
["10YR~150DB~MQ~Q1"]
["10YR~150DB~MQ~Q2"]
["10YR~150DB~MQ~Q3"]
["10YR~150DB~MQ~Q4"]
["10YR~200DB~HY~ANY"]
["10YR~200DB~MQ~Q1"]
["10YR~200DB~MQ~Q2"]
["10YR~200DB~MQ~Q3"]
["10YR~200DB~MQ~Q4"]
["10YR~SLINE~HY~ANY"]
["10YR~SLINE~MQ~Q1"]
["10YR~SLINE~MQ~Q3"]
["10YR~SLINE~MQ~Q4"]
["11YR~SLINE~HY~ANY"]
["11YR~SLINE~MQ~Q1"]
["11YR~SLINE~MQ~Q3"]
["11YR~SLINE~MQ~Q4"]
["12YR~150DB~HY~ANY"]
["12YR~SLINE~HY~ANY"]
["12YR~SLINE~MQ~Q1"]
["12YR~SLINE~MQ~Q3"]
["12YR~SLINE~MQ~Q4"]
["13YR~SLINE~HY~ANY"]
["13YR~SLINE~MQ~Q1"]
["13YR~SLINE~MQ~Q3"]
["13YR~SLINE~MQ~Q4"]
["14YR~SLINE~HY~ANY"]
["14YR~SLINE~MQ~Q1"]
["14YR~SLINE~MQ~Q3"]
["14YR~SLINE~MQ~Q4"]
["15YR~150DB~HY~ANY"]
["15YR~150DB~MQ~Q1"]
["15YR~150DB~MQ~Q2"]
["15YR~150DB~MQ~Q3"]
["15YR~150DB~MQ~Q4"]
["15YR~SLINE~HY~ANY"]
["15YR~SLINE~MQ~Q1"]
["15YR~SLINE~MQ~Q3"]
["15YR~SLINE~MQ~Q4"]
["16YR~SLINE~HY~ANY"]
["16YR~SLINE~MQ~Q1"]
["16YR~SLINE~MQ~Q3"]
["16YR~SLINE~MQ~Q4"]
["17YR~SLINE~HY~ANY"]
["17YR~SLINE~MQ~Q1"]
["17YR~SLINE~MQ~Q3"]
["17YR~SLINE~MQ~Q4"]
["18YR~SLINE~HY~ANY"]
["18YR~SLINE~MQ~Q1"]
["18YR~SLINE~MQ~Q2"]
["18YR~SLINE~MQ~Q3"]
["18YR~SLINE~MQ~Q4"]
["19YR~SLINE~HY~ANY"]
["19YR~SLINE~MQ~Q1"]
["19YR~SLINE~MQ~Q2"]
["19YR~SLINE~MQ~Q3"]
["19YR~SLINE~MQ~Q4"]
["20YR~150DB~HY~ANY"]
["20YR~150DB~MQ~Q1"]
["20YR~150DB~MQ~Q2"]
["20YR~150DB~MQ~Q3"]
["20YR~150DB~MQ~Q4"]
["20YR~SLINE~HY~ANY"]
["20YR~SLINE~MQ~Q1"]
["20YR~SLINE~MQ~Q2"]
["20YR~SLINE~MQ~Q3"]
["20YR~SLINE~MQ~Q4"]
["22YR~SLINE~HY~ANY"]
["22YR~SLINE~MQ~Q1"]
["22YR~SLINE~MQ~Q2"]
["22YR~SLINE~MQ~Q3"]
["22YR~SLINE~MQ~Q4"]
["24YR~SLINE~HY~ANY"]
["24YR~SLINE~MQ~Q1"]
["24YR~SLINE~MQ~Q2"]
["24YR~SLINE~MQ~Q3"]
["24YR~SLINE~MQ~Q4"]
["25YR~SLINE~HY~ANY"]
["25YR~SLINE~MQ~Q1"]
["25YR~SLINE~MQ~Q2"]
["25YR~SLINE~MQ~Q4"]
["26YR~SLINE~HY~ANY"]
["26YR~SLINE~MQ~Q1"]
["26YR~SLINE~MQ~Q2"]
["26YR~SLINE~MQ~Q3"]
["26YR~SLINE~MQ~Q4"]
["28YR~SLINE~HY~ANY"]
["28YR~SLINE~MQ~Q1"]
["28YR~SLINE~MQ~Q2"]
["28YR~SLINE~MQ~Q3"]
["28YR~SLINE~MQ~Q4"]
["30YR~SLINE~HY~ANY"]
["30YR~SLINE~MQ~Q1"]
["30YR~SLINE~MQ~Q2"]
["30YR~SLINE~MQ~Q3"]
["30YR~SLINE~MQ~Q4"]
["35YR~150DB~MQ~Q1"]
["35YR~SLINE~HY~ANY"]
["35YR~SLINE~MQ~Q2"]
["35YR~SLINE~MQ~Q3"]
["35YR~SLINE~MQ~Q4"]
["40YR~SLINE~HY~ANY"]
["40YR~SLINE~MQ~Q1"]
["40YR~SLINE~MQ~Q2"]
["40YR~SLINE~MQ~Q3"]
["40YR~SLINE~MQ~Q4"]
["45YR~SLINE~HY~ANY"]
["45YR~SLINE~MQ~Q1"]
["45YR~SLINE~MQ~Q2"]
["45YR~SLINE~MQ~Q3"]
["45YR~SLINE~MQ~Q4"]
["50YR~SLINE~HY~ANY"]
["50YR~SLINE~MQ~Q1"]
["50YR~SLINE~MQ~Q2"]
["50YR~SLINE~MQ~Q3"]
["50YR~SLINE~MQ~Q4"]
["01YR~Section 179"]
["---- USER-DEFINED SCHEDULES ---- "]

{"sheet":"Stop-Light Indicators","index":23,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":false,"merged":[[7,3,7,4],[7,7,7,17],[8,7,8,17],[9,7,9,17],[10,7,10,17],[11,7,11,17],[12,7,12,17],[13,7,13,17],[14,7,14,17],[15,7,15,17],[16,7,16,17],[17,7,17,17],[18,7,18,17],[19,7,19,17],[20,7,20,17],[21,7,21,17],[22,7,22,17],[23,7,23,17],[24,7,24,17],[25,7,25,17],[31,7,31,17],[26,7,26,17],[27,7,27,17],[28,7,28,17],[29,7,29,17],[30,7,30,17]]}
["RELCOST: Stop-Light Indicators",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},"©2009 Washington State University Extension Energy Program",null,null,null,null,"INPUTS","RESULTS"]
[]
[]
["DEFINE RED, YELLOW AND GREEN STOP-LIGHT INDICATORS FOR RESULTS ON \"WHAT-IF\" TAB",null,null,null,null,null,null,"Return to WhatIf tab"]
[]
[]
["FINANCIAL INDICATORS & RATIOS",null,null,null,null,null,null,"Tips"]
["Scorecard Year=",{"$f":"Scorecard_Year","v":10},null,"Red",null,"Yellow","Green"]
["Financial Indicators (Period end values)","Risk Value","Risk Level","MIN","MAX","MAX","MAX"]
["Equity IRR",{"$f":"IFERROR(WhatIf!H14,\"\")","v":0.15145499506275928},{"$f":"IF(B10=\"\",\"\",IF(B10<>\"N/A\",IF((B10>=D10)*AND(B10<=E10),\"R\",IF(B10<F10,\"Y\",\"G\")),\"R\"))","v":"G"},-1,{"$f":"E15*Discount_rate","v":0.05},{"$f":"+E10*2","v":0.1},null,"If the Equity IRR (aka return on equity) is greater than the cost of equity, consider project."]
["Project IRR",{"$f":"IFERROR(WhatIf!H15,\"\")","v":0.18627467539841591},{"$f":"IF(B11=\"\",\"\",IF(B11<>\"N/A\",IF((B11>=D11)*AND(B11<E11),\"R\",IF(B11<F11,\"Y\",\"G\")),\"R\"))","v":"G"},-1,{"$f":"Discount_rate*'Stop-Light Indicators'!E15","v":0.05},{"$f":"Discount_rate*'Stop-Light Indicators'!F15","v":7.5000000000000011E-2}]
["Net Present Value",{"$f":"IFERROR(NetPresentVal,\"\")","v":522149.75676134083},{"$f":"IF(B12<>\"N/A\",IF((B12>=D12)*AND(B12<E12),\"R\",IF(B12<F12,\"Y\",\"G\")),\"R\")","v":"Y"},-1000000000,0,1000000,null,"If NPV>0, consider project.  "]
["Discounted Payback (years) -- After Tax",{"$f":"IFERROR(WhatIf!H18,\"\")","v":7.6202420350360303},{"$f":"IF(B13<>\"N/A\",IF(B13<G13,\"G\",IF(B13<F13,\"Y\",\"R\")),\"R\")","v":"Y"},null,null,15,2,"Short paybacks are preferred."]
["Simple Payback (years) - Before Interest & Tax",{"$f":"IFERROR(WhatIf!H20,\"\")","v":5.5767691411442781},{"$f":"IF(B14<>\"N/A\",IF(B14<G14,\"G\",IF(B14<F14,\"Y\",\"R\")),\"R\")","v":"Y"},null,null,15,2]
["Benefit-Cost Ratio (After Tax)",{"$f":"IFERROR(WhatIf!H17,\"\")","v":2.3551340679185291},{"$f":"IF(B15<>\"N/A\",IF((B15>=D15)*AND(B15<E15),\"R\",IF(B15<F15,\"Y\",\"G\")),\"N/A\")","v":"G"},0,1,1.5,null,"If BCR>1, consider project.  BCR>1 indicates  benefits are greater than costs in the selected time.  "]
["Profitability Ratios"]
[{"$f":"+'Calcs_Financial Indicators'!A72","v":" GrossMargin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A95,0,B91)","v":"N/A"},{"$f":"IF(B17<>\"N/A\",IF((B17>=D17)*AND(B17<E17),\"R\",IF(B17<F17,\"Y\",\"G\")),\"N/A\")","v":"N/A"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A73","v":"Operating Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A96,0,B91)","v":"N/A"},{"$f":"IF(B18<>\"N/A\",IF((B18>=D18)*AND(B18<E18),\"R\",IF(B18<F18,\"Y\",\"G\")),\"N/A\")","v":"N/A"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A74","v":"Pre - Tax Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A97,0,B91)","v":"N/A"},{"$f":"IF(B19<>\"N/A\",IF((B19>=D19)*AND(B19<E19),\"R\",IF(B19<F19,\"Y\",\"G\")),\"N/A\")","v":"N/A"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A75","v":"After - Tax Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A98,0,B91)","v":"N/A"},{"$f":"IF(B20<>\"N/A\",IF((B20>=D20)*AND(B20<E20),\"R\",IF(B20<F20,\"Y\",\"G\")),\"N/A\")","v":"N/A"},0,0.1,0.2]
["Liquidity Measures"]
[{"$f":"+'Calcs_Financial Indicators'!A60","v":"Current Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A83,0,B91),\"\")","v":"N/A"},{"$f":"IFERROR(IF(B22<>\"N/A\",IF((B22>=D22)*AND(B22<E22),\"R\",IF(B22<F22,\"Y\",\"G\")),\"N/A\"),\"\")","v":"N/A"},0,1,3,null,"CR<1 indicates company cannot pay its obligations, if they were to come due."]
[{"$f":"+'Calcs_Financial Indicators'!A61","v":"Acid Test Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A84,0,B91),\"\")","v":"N/A"},{"$f":"IFERROR(IF(B23<>\"N/A\",IF((B23>=D23)*AND(B23<E23),\"R\",IF(B23<F23,\"Y\",\"G\")),\"N/A\"),\"\")","v":"N/A"},0,1,3,null,"ATR<1 indicates a company cannot pay its current liabilities."]
["Cash Flow"]
[{"$f":"+'Calcs_Financial Indicators'!A63","v":"Debt Service Coverage Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A86,0,B91),\"\")","v":"N/A"},{"$f":"IF(B25<>\"N/A\",IF((B25>=D25)*AND(B25<E25),\"R\",IF(B25<F25,\"Y\",\"G\")),\"N/A\")","v":"N/A"},0,1,1.5,null,"If DSCR>1 consider project.  DSCR is ratio of its debts company can cover.  For e.g. if DSCR=0.95, company can only cover 95% of its debts"]
["Leverage Ratios"]
[{"$f":"+'Calcs_Financial Indicators'!A65","v":"Debt to Equity"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A88,0,B91),\"\")","v":"N/A"},{"$f":"IFERROR(IF(B27<>\"N/A\",IF(B27<G27,\"G\",IF(B27<F27,\"Y\",\"R\")),\"N/A\"),\"\")","v":"N/A"},null,1,1,1,"A debt-equity ratio of 1 is fairly typical (50% debt, 50% equity funded).  Lenders might consider 60% debt, 40% equity (DER 1.5).  Lenders generally will not consider 70% debt, 30% equity (DER 2.3).  "]
[{"$f":"+'Calcs_Financial Indicators'!A66","v":"Debt"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A89,0,B91),\"NA\")","v":"NA"},{"$f":"IF(B28<>\"N/A\",IF(B28<G28,\"G\",IF(B28<F28,\"Y\",\"R\")),\"N/A\")","v":"R"},null,1,1,1]
[{"$f":"+'Calcs_Financial Indicators'!A67","v":"Equity"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A90,0,B91),\"NA\")","v":"NA"},{"$f":"IF(B29<>\"N/A\",IF((B29>=D29)*AND(B29<E29),\"R\",IF(B29<F29,\"Y\",\"G\")),\"N/A\")","v":"G"}]
[{"$f":"+'Calcs_Financial Indicators'!A68","v":"Debt-Asset Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A91,0,B91),\"\")","v":-3.1293811607767856E-17},{"$f":"IFERROR(IF(B30<>\"N/A\",IF(B30<H30,\"G\",IF(B30<G30,\"Y\",\"R\")),\"N/A\"),\"\")","v":"G"},null,null,null,null,"High ratio indicates a \"highly debt leveraged firm\". "]
[{"$f":"+'Calcs_Financial Indicators'!A69","v":"Interest Coverage"},{"$f":"OFFSET('Calcs_Financial Indicators'!A92,0,B91)","v":"N/A"},{"$f":"IF(B31<>\"N/A\",IF((B31>=D31)*AND(B31<E31),\"R\",IF(B31<F31,\"Y\",\"G\")),\"N/A\")","v":"N/A"},null,1,10,null,"Ratio of 1.5 or lower indicates questionable ability to meet interest expenses. Ratio below 1 indicates the company is not generating sufficient revenues to satisfy interest expenses."]
[{"$f":"+'Calcs_Financial Indicators'!A70","v":"Effective Interest Cost (%)"},{"$f":"OFFSET('Calcs_Financial Indicators'!A93,0,B91)","v":"N/A"},{"$f":"IF(B32<>\"N/A\",IF(B32<G32,\"G\",IF(B32<F32,\"Y\",\"R\")),\"N/A\")","v":"N/A"}]
[]
[]
["SALES & INCOME"]
["Scorecard Year=",{"$f":"+Scorecard_Year","v":10},null,"Red",{"$f":"D8","v":"Red"},"Yellow","Green"]
["Levelised Cost (Pre-Tax)","Risk Value","Risk Level","MIN","MAX","MAX","MAX"]
[{"$f":"+'Calcs_Financial Indicators'!A38","v":""},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A164,0,Scorecard_Year),\"\")","v":0},{"$f":"IFERROR(IF(B38<>\"N/A\",IF(B38<G38,\"G\",IF(B38<F38,\"Y\",\"R\")),\"R\"),\"\")","v":"G"},null,null,200,100]
[{"$f":"+'Calcs_Financial Indicators'!A39","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A170,0,Scorecard_Year)","v":0},{"$f":"IF(A39=0,\"\",IF(AND(B39<>\"N/A\",+WhatIf!B21>0),IF((B39>=D39)*AND(B39<E39),\"R\",IF(B39<F39,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A40","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A176,0,Scorecard_Year)","v":0},{"$f":"IF(A40=0,\"\",IF(AND(B40<>\"N/A\",+WhatIf!B22>0),IF((B40>=D40)*AND(B40<E40),\"R\",IF(B40<F40,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A41","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A182,0,Scorecard_Year)","v":0},{"$f":"IF(A41=0,\"\",IF(AND(B41<>\"N/A\",+WhatIf!B23>0),IF((B41>=D41)*AND(B41<E41),\"R\",IF(B41<F41,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A42","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A188,0,Scorecard_Year)","v":0},{"$f":"IF(A42=0,\"\",IF(AND(B42<>\"N/A\",+WhatIf!B24>0),IF((B42>=D42)*AND(B42<E42),\"R\",IF(B42<F42,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A43","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A194,0,Scorecard_Year)","v":0},{"$f":"IF(A43=0,\"\",IF(AND(B43<>\"N/A\",+WhatIf!B25>0),IF((B43>=D43)*AND(B43<E43),\"R\",IF(B43<F43,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A44","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A200,0,Scorecard_Year)","v":0},{"$f":"IF(A44=0,\"\",IF(AND(B44<>\"N/A\",+WhatIf!B26>0),IF((B44>=D44)*AND(B44<E44),\"R\",IF(B44<F44,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A45","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A206,0,Scorecard_Year)","v":0},{"$f":"IF(A45=0,\"\",IF(AND(B45<>\"N/A\",+WhatIf!B27>0),IF((B45>=D45)*AND(B45<E45),\"R\",IF(B45<F45,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A46","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A212,0,Scorecard_Year)","v":0},{"$f":"IF(A46=0,\"\",IF(AND(B46<>\"N/A\",+WhatIf!B28>0),IF((B46>=D46)*AND(B46<E46),\"R\",IF(B46<F46,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area Below"]
["Hidden","Hidden"]
["Copied","No"]
[]
[]
["Is first year 1 or 0?",{"$f":"FirstYear_0or1","v":1}]
["Look up year for financial indicator",{"$f":"IF(B90=0,Scorecard_Year+1,Scorecard_Year)","v":10}]
[]
[]
[]
["Updating Parameter List"]

{"sheet":"Funding Schedule","index":24,"n_rows":498,"n_cols":374,"rows_kept":498,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Funding Schedule",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,null,null,"RESULTS (No Edits)"]
[]
[]
[null,{"$f":"+General!$D$21","v":2014},{"$f":"+B4+1","v":2015},{"$f":"+C4+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Project Year",1,{"$f":"+B6+1","v":2},{"$f":"+C6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Borrowed Funds"]
[{"$f":"IF('Funding Plan'!C20<>\"\",'Funding Plan'!C20,\"Source #1\")","v":"Low Interest Loan"}]
["Amount Borrowed",{"$f":"SUM(C343:N343)","v":100000},{"$f":"SUM(O343:Z343)","v":0},{"$f":"SUM(AA343:AL343)","v":0},{"$f":"SUM(AM343:AX343)","v":0},{"$f":"SUM(AY343:BJ343)","v":0},{"$f":"SUM(BK343:BV343)","v":0},{"$f":"SUM(BW343:CH343)","v":0},{"$f":"SUM(CI343:CT343)","v":0},{"$f":"SUM(CU343:DF343)","v":0},{"$f":"SUM(DG343:DR343)","v":0},{"$f":"SUM(DS343:ED343)","v":0},{"$f":"SUM(EE343:EP343)","v":0},{"$f":"SUM(EQ343:FB343)","v":0},{"$f":"SUM(FC343:FN343)","v":0},{"$f":"SUM(FO343:FZ343)","v":0},{"$f":"SUM(GA343:GL343)","v":0},{"$f":"SUM(GM343:GX343)","v":0},{"$f":"SUM(GY343:HJ343)","v":0},{"$f":"SUM(HK343:HV343)","v":0},{"$f":"SUM(HW343:IH343)","v":0},{"$f":"SUM(II343:IT343)","v":0},{"$f":"SUM(IU343:JF343)","v":0},{"$f":"SUM(JG343:JR343)","v":0},{"$f":"SUM(JS343:KD343)","v":0},{"$f":"SUM(KE343:KP343)","v":0},{"$f":"SUM(KQ343:LB343)","v":0},{"$f":"SUM(LC343:LN343)","v":0},{"$f":"SUM(LO343:LZ343)","v":0},{"$f":"SUM(MA343:ML343)","v":0},{"$f":"SUM(MM343:MX343)","v":0},{"$f":"SUM(MY343:NJ343)","v":0}]
["Interest Payment",{"$f":"SUM(C348:N348)","v":-1949.5548337699022},{"$f":"SUM(O348:Z348)","v":-3355.1436416159695},{"$f":"SUM(AA348:AL348)","v":-2591.4563417954628},{"$f":"SUM(AM348:AX348)","v":-1796.6552430720205},{"$f":"SUM(AY348:BJ348)","v":-969.47272127224005},{"$f":"SUM(BK348:BV348)","v":-170.18288340584752},{"$f":"SUM(BW348:CH348)","v":0},{"$f":"SUM(CI348:CT348)","v":0},{"$f":"SUM(CU348:DF348)","v":0},{"$f":"SUM(DG348:DR348)","v":0},{"$f":"SUM(DS348:ED348)","v":0},{"$f":"SUM(EE348:EP348)","v":0},{"$f":"SUM(EQ348:FB348)","v":0},{"$f":"SUM(FC348:FN348)","v":0},{"$f":"SUM(FO348:FZ348)","v":0},{"$f":"SUM(GA348:GL348)","v":0},{"$f":"SUM(GM348:GX348)","v":0},{"$f":"SUM(GY348:HJ348)","v":0},{"$f":"SUM(HK348:HV348)","v":0},{"$f":"SUM(HW348:IH348)","v":0},{"$f":"SUM(II348:IT348)","v":0},{"$f":"SUM(IU348:JF348)","v":0},{"$f":"SUM(JG348:JR348)","v":0},{"$f":"SUM(JS348:KD348)","v":0},{"$f":"SUM(KE348:KP348)","v":0},{"$f":"SUM(KQ348:LB348)","v":0},{"$f":"SUM(LC348:LN348)","v":0},{"$f":"SUM(LO348:LZ348)","v":0},{"$f":"SUM(MA348:ML348)","v":0},{"$f":"SUM(MM348:MX348)","v":0},{"$f":"SUM(MY348:NJ348)","v":0}]
["Principal Payment",{"$f":"SUM(C350:N350)","v":-9125.665197813898},{"$f":"SUM(O350:Z350)","v":-18807.165100785998},{"$f":"SUM(AA350:AL350)","v":-19573.398024939241},{"$f":"SUM(AM350:AX350)","v":-20370.848460658432},{"$f":"SUM(AY350:BJ350)","v":-21200.788257530876},{"$f":"SUM(BK350:BV350)","v":-10922.134958271577},{"$f":"SUM(BW350:CH350)","v":0},{"$f":"SUM(CI350:CT350)","v":0},{"$f":"SUM(CU350:DF350)","v":0},{"$f":"SUM(DG350:DR350)","v":0},{"$f":"SUM(DS350:ED350)","v":0},{"$f":"SUM(EE350:EP350)","v":0},{"$f":"SUM(EQ350:FB350)","v":0},{"$f":"SUM(FC350:FN350)","v":0},{"$f":"SUM(FO350:FZ350)","v":0},{"$f":"SUM(GA350:GL350)","v":0},{"$f":"SUM(GM350:GX350)","v":0},{"$f":"SUM(GY350:HJ350)","v":0},{"$f":"SUM(HK350:HV350)","v":0},{"$f":"SUM(HW350:IH350)","v":0},{"$f":"SUM(II350:IT350)","v":0},{"$f":"SUM(IU350:JF350)","v":0},{"$f":"SUM(JG350:JR350)","v":0},{"$f":"SUM(JS350:KD350)","v":0},{"$f":"SUM(KE350:KP350)","v":0},{"$f":"SUM(KQ350:LB350)","v":0},{"$f":"SUM(LC350:LN350)","v":0},{"$f":"SUM(LO350:LZ350)","v":0},{"$f":"SUM(MA350:ML350)","v":0},{"$f":"SUM(MM350:MX350)","v":0},{"$f":"SUM(MY350:NJ350)","v":0}]
["Total P&I",{"$f":"SUM(C349:N349)","v":-11075.2200315838},{"$f":"SUM(O349:Z349)","v":-22162.308742401969},{"$f":"SUM(AA349:AL349)","v":-22164.854366734704},{"$f":"SUM(AM349:AX349)","v":-22167.503703730446},{"$f":"SUM(AY349:BJ349)","v":-22170.260978803119},{"$f":"SUM(BK349:BV349)","v":-11092.317841677424},{"$f":"SUM(BW349:CH349)","v":0},{"$f":"SUM(CI349:CT349)","v":0},{"$f":"SUM(CU349:DF349)","v":0},{"$f":"SUM(DG349:DR349)","v":0},{"$f":"SUM(DS349:ED349)","v":0},{"$f":"SUM(EE349:EP349)","v":0},{"$f":"SUM(EQ349:FB349)","v":0},{"$f":"SUM(FC349:FN349)","v":0},{"$f":"SUM(FO349:FZ349)","v":0},{"$f":"SUM(GA349:GL349)","v":0},{"$f":"SUM(GM349:GX349)","v":0},{"$f":"SUM(GY349:HJ349)","v":0},{"$f":"SUM(HK349:HV349)","v":0},{"$f":"SUM(HW349:IH349)","v":0},{"$f":"SUM(II349:IT349)","v":0},{"$f":"SUM(IU349:JF349)","v":0},{"$f":"SUM(JG349:JR349)","v":0},{"$f":"SUM(JS349:KD349)","v":0},{"$f":"SUM(KE349:KP349)","v":0},{"$f":"SUM(KQ349:LB349)","v":0},{"$f":"SUM(LC349:LN349)","v":0},{"$f":"SUM(LO349:LZ349)","v":0},{"$f":"SUM(MA349:ML349)","v":0},{"$f":"SUM(MM349:MX349)","v":0},{"$f":"SUM(MY349:NJ349)","v":0}]
["Loan Fees",{"$f":"SUM(C352:N352)","v":1000},{"$f":"SUM(O352:Z352)","v":0},{"$f":"SUM(AA352:AL352)","v":0},{"$f":"SUM(AM352:AX352)","v":0},{"$f":"SUM(AY352:BJ352)","v":0},{"$f":"SUM(BK352:BV352)","v":0},{"$f":"SUM(BW352:CH352)","v":0},{"$f":"SUM(CI352:CT352)","v":0},{"$f":"SUM(CU352:DF352)","v":0},{"$f":"SUM(DG352:DR352)","v":0},{"$f":"SUM(DS352:ED352)","v":0},{"$f":"SUM(EE352:EP352)","v":0},{"$f":"SUM(EQ352:FB352)","v":0},{"$f":"SUM(FC352:FN352)","v":0},{"$f":"SUM(FO352:FZ352)","v":0},{"$f":"SUM(GA352:GL352)","v":0},{"$f":"SUM(GM352:GX352)","v":0},{"$f":"SUM(GY352:HJ352)","v":0},{"$f":"SUM(HK352:HV352)","v":0},{"$f":"SUM(HW352:IH352)","v":0},{"$f":"SUM(II352:IT352)","v":0},{"$f":"SUM(IF352:JF352)","v":0},{"$f":"SUM(JG352:JR352)","v":0},{"$f":"SUM(JS352:KD352)","v":0},{"$f":"SUM(KE352:KP352)","v":0},{"$f":"SUM(KQ352:LB352)","v":0},{"$f":"SUM(LC352:LN352)","v":0},{"$f":"SUM(LO352:LZ352)","v":0},{"$f":"SUM(MA352:ML352)","v":0},{"$f":"SUM(MM352:MX352)","v":0},{"$f":"SUM(MY352:NI352)","v":0}]
[{"$f":"IF('Funding Plan'!D20<>\"\",'Funding Plan'!D20,\"Source #2\")","v":"Source #2"}]
["Amount Borrowed",{"$f":"+SUM(C355:N355)","v":0},{"$f":"SUM(O355:Z355)","v":0},{"$f":"SUM(AA355:AL355)","v":0},{"$f":"SUM(AM355:AX355)","v":0},{"$f":"SUM(AY355:BJ355)","v":0},{"$f":"SUM(BK355:BV355)","v":0},{"$f":"SUM(BW355:CH355)","v":0},{"$f":"SUM(CI355:CT355)","v":0},{"$f":"SUM(CU355:DF355)","v":0},{"$f":"SUM(DG355:DR355)","v":0},{"$f":"SUM(DS355:ED355)","v":0},{"$f":"SUM(EE355:EP355)","v":0},{"$f":"SUM(EQ355:FB355)","v":0},{"$f":"SUM(FC355:FN355)","v":0},{"$f":"SUM(FO355:FZ355)","v":0},{"$f":"SUM(GA355:GL355)","v":0},{"$f":"SUM(GM355:GX355)","v":0},{"$f":"SUM(GY355:HJ355)","v":0},{"$f":"SUM(HK355:HV355)","v":0},{"$f":"SUM(HW355:IH355)","v":0},{"$f":"SUM(II355:IT355)","v":0},{"$f":"SUM(IT355:JF355)","v":0},{"$f":"SUM(JG355:JR355)","v":0},{"$f":"SUM(JS355:KD355)","v":0},{"$f":"SUM(KE355:KP355)","v":0},{"$f":"SUM(KQ355:LB355)","v":0},{"$f":"SUM(LC355:LN355)","v":0},{"$f":"SUM(LO355:LZ355)","v":0},{"$f":"SUM(MA355:ML355)","v":0},{"$f":"SUM(MM355:MX355)","v":0},{"$f":"SUM(MY355:NJ355)","v":0}]
["Interest Payment",{"$f":"+SUM(C360:N360)","v":0},{"$f":"SUM(O360:Z360)","v":0},{"$f":"SUM(AA360:AL360)","v":0},{"$f":"SUM(AM360:AX360)","v":0},{"$f":"SUM(AY360:BJ360)","v":0},{"$f":"SUM(BK360:BV360)","v":0},{"$f":"SUM(BW360:CH360)","v":0},{"$f":"SUM(CI360:CT360)","v":0},{"$f":"SUM(CU360:DF360)","v":0},{"$f":"SUM(DG360:DR360)","v":0},{"$f":"SUM(DS360:ED360)","v":0},{"$f":"SUM(EE360:EP360)","v":0},{"$f":"SUM(EQ360:FB360)","v":0},{"$f":"SUM(FC360:FN360)","v":0},{"$f":"SUM(FO360:FZ360)","v":0},{"$f":"SUM(GA360:GL360)","v":0},{"$f":"SUM(GM360:GX360)","v":0},{"$f":"SUM(GY360:HJ360)","v":0},{"$f":"SUM(HK360:HV360)","v":0},{"$f":"SUM(HW360:IH360)","v":0},{"$f":"SUM(II360:IT360)","v":0},{"$f":"SUM(IT360:JF360)","v":0},{"$f":"SUM(JG360:JR360)","v":0},{"$f":"SUM(JS360:KD360)","v":0},{"$f":"SUM(KE360:KP360)","v":0},{"$f":"SUM(KQ360:LB360)","v":0},{"$f":"SUM(LC360:LN360)","v":0},{"$f":"SUM(LO360:LZ360)","v":0},{"$f":"SUM(MA360:ML360)","v":0},{"$f":"SUM(MM360:MX360)","v":0},{"$f":"SUM(MY360:NJ360)","v":0}]
["Principal Payment",{"$f":"SUM(C362:N362)","v":0},{"$f":"SUM(O362:Z362)","v":0},{"$f":"SUM(AA362:AL362)","v":0},{"$f":"SUM(AM362:AX362)","v":0},{"$f":"SUM(AY362:BJ362)","v":0},{"$f":"SUM(BK362:BV362)","v":0},{"$f":"SUM(BW362:CH362)","v":0},{"$f":"SUM(CI362:CT362)","v":0},{"$f":"SUM(CU362:DF362)","v":0},{"$f":"SUM(DG362:DR362)","v":0},{"$f":"SUM(DS362:ED362)","v":0},{"$f":"SUM(EE362:EP362)","v":0},{"$f":"SUM(EQ362:FB362)","v":0},{"$f":"SUM(FC362:FN362)","v":0},{"$f":"SUM(FO362:FZ362)","v":0},{"$f":"SUM(GA362:GL362)","v":0},{"$f":"SUM(GM362:GX362)","v":0},{"$f":"SUM(GY362:HJ362)","v":0},{"$f":"SUM(HK362:HV362)","v":0},{"$f":"SUM(HW362:IH362)","v":0},{"$f":"SUM(II362:IT362)","v":0},{"$f":"SUM(IU362:JF362)","v":0},{"$f":"SUM(JG362:JR362)","v":0},{"$f":"SUM(JS362:KD362)","v":0},{"$f":"SUM(KE362:KP362)","v":0},{"$f":"SUM(KQ362:LB362)","v":0},{"$f":"SUM(LC362:LN362)","v":0},{"$f":"SUM(LO362:LZ362)","v":0},{"$f":"SUM(MA362:ML362)","v":0},{"$f":"SUM(MM362:MX362)","v":0},{"$f":"SUM(MY362:NJ362)","v":0}]
["Total P&I",{"$f":"SUM(C361:N361)","v":0},{"$f":"SUM(O361:Z361)","v":0},{"$f":"SUM(AA361:AL361)","v":0},{"$f":"SUM(AM361:AX361)","v":0},{"$f":"SUM(AY361:BJ361)","v":0},{"$f":"SUM(BK361:BV361)","v":0},{"$f":"SUM(BW361:CH361)","v":0},{"$f":"SUM(CI361:CT361)","v":0},{"$f":"SUM(CU361:DF361)","v":0},{"$f":"SUM(DG361:DR361)","v":0},{"$f":"SUM(DS361:ED361)","v":0},{"$f":"SUM(EE361:EP361)","v":0},{"$f":"SUM(EQ361:FB361)","v":0},{"$f":"SUM(FC361:FN361)","v":0},{"$f":"SUM(FO361:FZ361)","v":0},{"$f":"SUM(GA361:GL361)","v":0},{"$f":"SUM(GM361:GX361)","v":0},{"$f":"SUM(GY361:HJ361)","v":0},{"$f":"SUM(HK361:HV361)","v":0},{"$f":"SUM(HW361:IH361)","v":0},{"$f":"SUM(II361:IT361)","v":0},{"$f":"SUM(IU361:JF361)","v":0},{"$f":"SUM(JG361:JR361)","v":0},{"$f":"SUM(JS361:KD361)","v":0},{"$f":"SUM(KE361:KP361)","v":0},{"$f":"SUM(KQ361:LB361)","v":0},{"$f":"SUM(LC361:LN361)","v":0},{"$f":"SUM(LO361:LZ361)","v":0},{"$f":"SUM(MA361:ML361)","v":0},{"$f":"SUM(MM361:MX361)","v":0},{"$f":"SUM(MY361:NJ361)","v":0}]
["Loan Fees",{"$f":"SUM(C364:N364)","v":0},{"$f":"SUM(O364:Z364)","v":0},{"$f":"SUM(AA364:AL364)","v":0},{"$f":"SUM(AM364:AX364)","v":0},{"$f":"SUM(AY364:BJ364)","v":0},{"$f":"SUM(BK364:BV364)","v":0},{"$f":"SUM(BW364:CH364)","v":0},{"$f":"SUM(CI364:CT364)","v":0},{"$f":"SUM(CU364:DF364)","v":0},{"$f":"SUM(DG364:DR364)","v":0},{"$f":"SUM(DS364:ED364)","v":0},{"$f":"SUM(EE364:EP364)","v":0},{"$f":"SUM(EQ364:FB364)","v":0},{"$f":"SUM(FC364:FN364)","v":0},{"$f":"SUM(FO364:FZ364)","v":0},{"$f":"SUM(GA364:GL364)","v":0},{"$f":"SUM(GM364:GX364)","v":0},{"$f":"SUM(GY364:HJ364)","v":0},{"$f":"SUM(HK364:HV364)","v":0},{"$f":"SUM(HW364:IH364)","v":0},{"$f":"SUM(II364:IT364)","v":0},{"$f":"SUM(IU364:JF364)","v":0},{"$f":"SUM(JG364:JR364)","v":0},{"$f":"SUM(JS364:KD364)","v":0},{"$f":"SUM(KE364:KP364)","v":0},{"$f":"SUM(KQ364:LB364)","v":0},{"$f":"SUM(LC364:LN364)","v":0},{"$f":"SUM(LO364:LZ364)","v":0},{"$f":"SUM(MA364:ML364)","v":0},{"$f":"SUM(MM364:MX364)","v":0},{"$f":"SUM(MY364:NJ364)","v":0}]
[{"$f":"IF('Funding Plan'!E20<>\"\",'Funding Plan'!E20,\"Source #3\")","v":"Source #3"}]
["Amount Borrowed",{"$f":"SUM(C367:N367)","v":0},{"$f":"SUM(O367:Z367)","v":0},{"$f":"SUM(AA367:AL367)","v":0},{"$f":"SUM(AM367:AX367)","v":0},{"$f":"SUM(AY367:BJ367)","v":0},{"$f":"SUM(BK367:BV367)","v":0},{"$f":"SUM(BW367:CH367)","v":0},{"$f":"SUM(CI367:CT367)","v":0},{"$f":"SUM(CU367:DF367)","v":0},{"$f":"SUM(DG367:DR367)","v":0},{"$f":"SUM(DS367:ED367)","v":0},{"$f":"SUM(EE367:EP367)","v":0},{"$f":"SUM(EQ367:FB367)","v":0},{"$f":"SUM(FC367:FN367)","v":0},{"$f":"SUM(FO367:FZ367)","v":0},{"$f":"SUM(GA367:GL367)","v":0},{"$f":"SUM(GM367:GX367)","v":0},{"$f":"SUM(GY367:HJ367)","v":0},{"$f":"SUM(HK367:HV367)","v":0},{"$f":"SUM(HW367:IH367)","v":0},{"$f":"SUM(II354:IT367)","v":0},{"$f":"SUM(IU367:JF367)","v":0},{"$f":"SUM(JG367:JR367)","v":0},{"$f":"SUM(JS367:KD367)","v":0},{"$f":"SUM(KE367:KP367)","v":0},{"$f":"SUM(KQ367:LB367)","v":0},{"$f":"SUM(LC367:LN367)","v":0},{"$f":"SUM(LO367:LZ367)","v":0},{"$f":"SUM(MA367:ML367)","v":0},{"$f":"SUM(MN367:MX367)","v":0},{"$f":"SUM(MY367:NJ367)","v":0}]
["Interest Payment",{"$f":"SUM(C372:N372)","v":0},{"$f":"SUM(O372:Z372)","v":0},{"$f":"SUM(AA372:AL372)","v":0},{"$f":"SUM(AM372:AX372)","v":0},{"$f":"SUM(AY372:BJ372)","v":0},{"$f":"SUM(BK372:BV372)","v":0},{"$f":"SUM(BW372:CH372)","v":0},{"$f":"SUM(CI372:CT372)","v":0},{"$f":"SUM(CU372:DF372)","v":0},{"$f":"SUM(DG372:DR372)","v":0},{"$f":"SUM(DS372:ED372)","v":0},{"$f":"SUM(EE372:EP372)","v":0},{"$f":"SUM(EQ372:FB372)","v":0},{"$f":"SUM(FC372:FN372)","v":0},{"$f":"SUM(FO372:FZ372)","v":0},{"$f":"SUM(GA372:GL372)","v":0},{"$f":"SUM(GM372:GX372)","v":0},{"$f":"SUM(GY372:HJ372)","v":0},{"$f":"SUM(HK372:HV372)","v":0},{"$f":"SUM(HW372:IH372)","v":0},{"$f":"SUM(II372:IT372)","v":0},{"$f":"SUM(IU372:JF372)","v":0},{"$f":"SUM(JG372:JR372)","v":0},{"$f":"SUM(JS372:KD372)","v":0},{"$f":"SUM(KE372:KP372)","v":0},{"$f":"SUM(KQ372:LB372)","v":0},{"$f":"SUM(LC372:LN372)","v":0},{"$f":"SUM(LO372:LZ372)","v":0},{"$f":"SUM(MA372:ML372)","v":0},{"$f":"SUM(MN372:MX372)","v":0},{"$f":"SUM(MY372:NJ372)","v":0}]
["Principal Payment",{"$f":"SUM(C374:N374)","v":0},{"$f":"SUM(O374:Z374)","v":0},{"$f":"SUM(AA374:AL374)","v":0},{"$f":"SUM(AM374:AX374)","v":0},{"$f":"SUM(AY374:BJ374)","v":0},{"$f":"SUM(BK374:BV374)","v":0},{"$f":"SUM(BW374:CH374)","v":0},{"$f":"SUM(CI374:CT374)","v":0},{"$f":"SUM(CU374:DF374)","v":0},{"$f":"SUM(DG374:DR374)","v":0},{"$f":"SUM(DS374:ED374)","v":0},{"$f":"SUM(EE374:EP374)","v":0},{"$f":"SUM(EQ374:FB374)","v":0},{"$f":"SUM(FC374:FN374)","v":0},{"$f":"SUM(FO374:FZ374)","v":0},{"$f":"SUM(GA374:GL374)","v":0},{"$f":"SUM(GM374:GX374)","v":0},{"$f":"SUM(GY374:HJ374)","v":0},{"$f":"SUM(HK374:HV374)","v":0},{"$f":"SUM(HW374:IH374)","v":0},{"$f":"SUM(II374:IT374)","v":0},{"$f":"SUM(IU374:JF374)","v":0},{"$f":"SUM(JG374:JR374)","v":0},{"$f":"SUM(JS374:KD374)","v":0},{"$f":"SUM(KE374:KP374)","v":0},{"$f":"SUM(KQ374:LB374)","v":0},{"$f":"SUM(LC374:LN374)","v":0},{"$f":"SUM(LO374:LZ374)","v":0},{"$f":"SUM(MA374:ML374)","v":0},{"$f":"SUM(MN374:MX374)","v":0},{"$f":"SUM(MY374:NJ374)","v":0}]
["Total P&I",{"$f":"SUM(C373:N373)","v":0},{"$f":"SUM(O373:Z373)","v":0},{"$f":"SUM(AA373:AL373)","v":0},{"$f":"SUM(AM373:AX373)","v":0},{"$f":"SUM(AY373:BJ373)","v":0},{"$f":"SUM(BK373:BV373)","v":0},{"$f":"SUM(BW373:CH373)","v":0},{"$f":"SUM(CI373:CT373)","v":0},{"$f":"SUM(CU373:DF373)","v":0},{"$f":"SUM(DG373:DR373)","v":0},{"$f":"SUM(DS373:ED373)","v":0},{"$f":"SUM(EE373:EP373)","v":0},{"$f":"SUM(EQ373:FB373)","v":0},{"$f":"SUM(FC373:FN373)","v":0},{"$f":"SUM(FO373:FZ373)","v":0},{"$f":"SUM(GA373:GL373)","v":0},{"$f":"SUM(GM373:GX373)","v":0},{"$f":"SUM(GY373:HJ373)","v":0},{"$f":"SUM(HK373:HV373)","v":0},{"$f":"SUM(HW373:IH373)","v":0},{"$f":"SUM(II373:IT373)","v":0},{"$f":"SUM(IU373:JF373)","v":0},{"$f":"SUM(JG373:JR373)","v":0},{"$f":"SUM(JS373:KD373)","v":0},{"$f":"SUM(KE373:KP373)","v":0},{"$f":"SUM(KQ373:LB373)","v":0},{"$f":"SUM(LC373:LN373)","v":0},{"$f":"SUM(LO373:LZ373)","v":0},{"$f":"SUM(MA373:ML373)","v":0},{"$f":"SUM(MN373:MX373)","v":0},{"$f":"SUM(MY373:NJ373)","v":0}]
["Loan Fees",{"$f":"SUM(C376:N376)","v":0},{"$f":"SUM(O376:Z376)","v":0},{"$f":"SUM(AA376:AL376)","v":0},{"$f":"SUM(AM376:AX376)","v":0},{"$f":"SUM(AY376:BJ376)","v":0},{"$f":"SUM(BK376:BV376)","v":0},{"$f":"SUM(BW376:CH376)","v":0},{"$f":"SUM(CI376:CT376)","v":0},{"$f":"SUM(CU376:DF376)","v":0},{"$f":"SUM(DG376:DR376)","v":0},{"$f":"SUM(DS376:ED376)","v":0},{"$f":"SUM(EE376:EP376)","v":0},{"$f":"SUM(EQ376:FB376)","v":0},{"$f":"SUM(FC376:FN376)","v":0},{"$f":"SUM(FO376:FZ376)","v":0},{"$f":"SUM(GA376:GL376)","v":0},{"$f":"SUM(GM376:GX376)","v":0},{"$f":"SUM(GY376:HJ376)","v":0},{"$f":"SUM(HK376:HV376)","v":0},{"$f":"SUM(HW376:IH376)","v":0},{"$f":"SUM(II376:IT376)","v":0},{"$f":"SUM(IT376:JE376)","v":0},{"$f":"SUM(JG376:JR376)","v":0},{"$f":"SUM(JS376:KD376)","v":0},{"$f":"SUM(KE376:KP376)","v":0},{"$f":"SUM(KQ376:LB376)","v":0},{"$f":"SUM(LC376:LN376)","v":0},{"$f":"SUM(LO376:LZ376)","v":0},{"$f":"SUM(MA376:ML376)","v":0},{"$f":"SUM(MN376:MX376)","v":0},{"$f":"SUM(MY376:NJ376)","v":0}]
[{"$f":"IF('Funding Plan'!F20<>\"\",'Funding Plan'!F20,\"Source #4\")","v":"Source #4"}]
["Amount Borrowed",{"$f":"SUM(C379:N379)","v":0},{"$f":"SUM(O379:Z379)","v":0},{"$f":"SUM(AA379:AL379)","v":0},{"$f":"SUM(AM379:AX379)","v":0},{"$f":"SUM(AY379:BJ379)","v":0},{"$f":"SUM(BK379:BV379)","v":0},{"$f":"SUM(BW379:CH379)","v":0},{"$f":"SUM(CI379:CT379)","v":0},{"$f":"SUM(CU379:DF379)","v":0},{"$f":"SUM(DG379:DR379)","v":0},{"$f":"SUM(DS379:ED379)","v":0},{"$f":"SUM(EE379:EP379)","v":0},{"$f":"SUM(EQ379:FB379)","v":0},{"$f":"SUM(FC379:FN379)","v":0},{"$f":"SUM(FO379:FZ379)","v":0},{"$f":"SUM(GA379:GL379)","v":0},{"$f":"SUM(GM379:GX379)","v":0},{"$f":"SUM(GY379:HJ379)","v":0},{"$f":"SUM(HK379:HV379)","v":0},{"$f":"SUM(HW379:IH379)","v":0},{"$f":"SUM(II379:IT379)","v":0},{"$f":"SUM(IU379:JF379)","v":0},{"$f":"SUM(JG379:JR379)","v":0},{"$f":"SUM(JS379:KD379)","v":0},{"$f":"SUM(KE379:KP379)","v":0},{"$f":"SUM(KQ379:LB379)","v":0},{"$f":"SUM(LC379:LN379)","v":0},{"$f":"SUM(LO379:LZ379)","v":0},{"$f":"SUM(MA379:ML379)","v":0},{"$f":"SUM(MN379:MX379)","v":0},{"$f":"SUM(MY379:NJ379)","v":0}]
["Interest Payment",{"$f":"SUM(C384:N384)","v":0},{"$f":"SUM(O384:Z384)","v":0},{"$f":"SUM(AA384:AL384)","v":0},{"$f":"SUM(AM384:AX384)","v":0},{"$f":"SUM(AY384:BJ384)","v":0},{"$f":"SUM(BK384:BV384)","v":0},{"$f":"SUM(BW384:CH384)","v":0},{"$f":"SUM(CI384:CT384)","v":0},{"$f":"SUM(CU384:DF384)","v":0},{"$f":"SUM(DG384:DR384)","v":0},{"$f":"SUM(DS384:ED384)","v":0},{"$f":"SUM(EE384:EP384)","v":0},{"$f":"SUM(EQ384:FB384)","v":0},{"$f":"SUM(FC384:FN384)","v":0},{"$f":"SUM(FO384:FZ384)","v":0},{"$f":"SUM(GA384:GL384)","v":0},{"$f":"SUM(GM384:GX384)","v":0},{"$f":"SUM(GY384:HJ384)","v":0},{"$f":"SUM(HK384:HV384)","v":0},{"$f":"SUM(HW384:IH384)","v":0},{"$f":"SUM(II384:IT384)","v":0},{"$f":"SUM(IU384:JF384)","v":0},{"$f":"SUM(JG384:JR384)","v":0},{"$f":"SUM(JS384:KD384)","v":0},{"$f":"SUM(KE384:KP384)","v":0},{"$f":"SUM(KQ384:LB384)","v":0},{"$f":"SUM(LC384:LN384)","v":0},{"$f":"SUM(LO384:LZ384)","v":0},{"$f":"SUM(MA384:ML384)","v":0},{"$f":"SUM(MN384:MX384)","v":0},{"$f":"SUM(MY384:NJ384)","v":0}]
["Principal Payment",{"$f":"SUM(C386:N386)","v":0},{"$f":"SUM(O386:Z386)","v":0},{"$f":"SUM(AA386:AL386)","v":0},{"$f":"SUM(AM386:AX386)","v":0},{"$f":"SUM(AY386:BJ386)","v":0},{"$f":"SUM(BK386:BV386)","v":0},{"$f":"SUM(BW386:CH386)","v":0},{"$f":"SUM(CI386:CT386)","v":0},{"$f":"SUM(CU386:DF386)","v":0},{"$f":"SUM(DG386:DR386)","v":0},{"$f":"SUM(DS386:ED386)","v":0},{"$f":"SUM(EE386:EP386)","v":0},{"$f":"SUM(EQ386:FB386)","v":0},{"$f":"SUM(FC386:FN386)","v":0},{"$f":"SUM(FO386:FZ386)","v":0},{"$f":"SUM(GA386:GL386)","v":0},{"$f":"SUM(GM386:GX386)","v":0},{"$f":"SUM(GY386:HJ386)","v":0},{"$f":"SUM(HK386:HV386)","v":0},{"$f":"SUM(HW386:IH386)","v":0},{"$f":"SUM(II386:IT386)","v":0},{"$f":"SUM(IU386:JF386)","v":0},{"$f":"SUM(JG386:JR386)","v":0},{"$f":"SUM(JS386:KD386)","v":0},{"$f":"SUM(KE386:KP386)","v":0},{"$f":"SUM(KQ386:LB386)","v":0},{"$f":"SUM(LC386:LN386)","v":0},{"$f":"SUM(LO386:LZ386)","v":0},{"$f":"SUM(MA386:ML386)","v":0},{"$f":"SUM(MN386:MX386)","v":0},{"$f":"SUM(MY386:NJ386)","v":0}]
["Total P&I",{"$f":"SUM(C385:N385)","v":0},{"$f":"SUM(O385:Z385)","v":0},{"$f":"SUM(AA385:AL385)","v":0},{"$f":"SUM(AM385:AX385)","v":0},{"$f":"SUM(AY385:BJ385)","v":0},{"$f":"SUM(BK385:BV385)","v":0},{"$f":"SUM(BW385:CH385)","v":0},{"$f":"SUM(CI385:CT385)","v":0},{"$f":"SUM(CU385:DF385)","v":0},{"$f":"SUM(DG385:DR385)","v":0},{"$f":"SUM(DS385:ED385)","v":0},{"$f":"SUM(EE385:EP385)","v":0},{"$f":"SUM(EQ385:FB385)","v":0},{"$f":"SUM(FC385:FN385)","v":0},{"$f":"SUM(FO385:FZ385)","v":0},{"$f":"SUM(GA385:GL385)","v":0},{"$f":"SUM(GM385:GX385)","v":0},{"$f":"SUM(GY385:HJ385)","v":0},{"$f":"SUM(HK385:HV385)","v":0},{"$f":"SUM(HW385:IH385)","v":0},{"$f":"SUM(II385:IT385)","v":0},{"$f":"SUM(IU385:JF385)","v":0},{"$f":"SUM(JG385:JR385)","v":0},{"$f":"SUM(JS385:KD385)","v":0},{"$f":"SUM(KE385:KP385)","v":0},{"$f":"SUM(KQ385:LB385)","v":0},{"$f":"SUM(LC385:LN385)","v":0},{"$f":"SUM(LO385:LZ385)","v":0},{"$f":"SUM(MA385:ML385)","v":0},{"$f":"SUM(MN385:MX385)","v":0},{"$f":"SUM(MY385:NJ385)","v":0}]
["Loan Fees",{"$f":"SUM(C388:N388)","v":0},{"$f":"SUM(O388:Z388)","v":0},{"$f":"SUM(AA388:AL388)","v":0},{"$f":"SUM(AM388:AX388)","v":0},{"$f":"SUM(AY388:BJ388)","v":0},{"$f":"SUM(BK388:BV388)","v":0},{"$f":"SUM(BW388:CH388)","v":0},{"$f":"SUM(CI388:CT388)","v":0},{"$f":"SUM(CU388:DF388)","v":0},{"$f":"SUM(DG388:DR388)","v":0},{"$f":"SUM(DS388:ED388)","v":0},{"$f":"SUM(EE388:EP388)","v":0},{"$f":"SUM(EQ388:FB388)","v":0},{"$f":"SUM(FC388:FN388)","v":0},{"$f":"SUM(FO388:FZ388)","v":0},{"$f":"SUM(GA388:GL388)","v":0},{"$f":"SUM(GM388:GX388)","v":0},{"$f":"SUM(GY388:HJ388)","v":0},{"$f":"SUM(HK388:HV388)","v":0},{"$f":"SUM(HW388:IH388)","v":0},{"$f":"SUM(II388:IT388)","v":0},{"$f":"SUM(IF388:JF388)","v":0},{"$f":"SUM(JG388:JR388)","v":0},{"$f":"SUM(JS388:KD388)","v":0},{"$f":"SUM(KE388:KP388)","v":0},{"$f":"SUM(KQ388:LB388)","v":0},{"$f":"SUM(LC388:LN388)","v":0},{"$f":"SUM(LO388:LZ388)","v":0},{"$f":"SUM(MA388:ML388)","v":0},{"$f":"SUM(MN388:MX388)","v":0},{"$f":"SUM(MY388:NJ388)","v":0}]
[{"$f":"IF('Funding Plan'!G20<>\"\",'Funding Plan'!G20,\"Source #5\")","v":"Source #5"}]
["Amount Borrowed",{"$f":"SUM(C391:N391)","v":0},{"$f":"SUM(O391:Z391)","v":0},{"$f":"SUM(AA391:AL391)","v":0},{"$f":"SUM(AM391:AX391)","v":0},{"$f":"SUM(AY391:BJ391)","v":0},{"$f":"SUM(BK391:BV391)","v":0},{"$f":"SUM(BW391:CH391)","v":0},{"$f":"SUM(CI391:CT391)","v":0},{"$f":"SUM(CU391:DF391)","v":0},{"$f":"SUM(DG391:DR391)","v":0},{"$f":"SUM(DS391:ED391)","v":0},{"$f":"SUM(EE391:EP391)","v":0},{"$f":"SUM(EQ391:FB391)","v":0},{"$f":"SUM(FC391:FN391)","v":0},{"$f":"SUM(FO391:FZ391)","v":0},{"$f":"SUM(GA391:GL391)","v":0},{"$f":"SUM(GM391:GX391)","v":0},{"$f":"SUM(GY391:HJ391)","v":0},{"$f":"SUM(HK391:HV391)","v":0},{"$f":"SUM(HW391:IH391)","v":0},{"$f":"SUM(II391:IT391)","v":0},{"$f":"SUM(IU391:JF391)","v":0},{"$f":"SUM(JG391:JR391)","v":0},{"$f":"SUM(JS391:KD391)","v":0},{"$f":"SUM(KE391:KP391)","v":0},{"$f":"SUM(KQ391:LB391)","v":0},{"$f":"SUM(LC391:LN391)","v":0},{"$f":"SUM(LO391:LZ391)","v":0},{"$f":"SUM(MA391:ML391)","v":0},{"$f":"SUM(MN391:MX391)","v":0},{"$f":"SUM(MY391:NJ391)","v":0}]
["Interest Payment",{"$f":"SUM(C396:N396)","v":0},{"$f":"SUM(O396:Z396)","v":0},{"$f":"SUM(AA396:AL396)","v":0},{"$f":"SUM(AM396:AX396)","v":0},{"$f":"SUM(AY396:BJ396)","v":0},{"$f":"SUM(BK396:BV396)","v":0},{"$f":"SUM(BW396:CH396)","v":0},{"$f":"SUM(CI396:CT396)","v":0},{"$f":"SUM(CU396:DF396)","v":0},{"$f":"SUM(DG396:DR396)","v":0},{"$f":"SUM(DS396:ED396)","v":0},{"$f":"SUM(EE396:EP396)","v":0},{"$f":"SUM(EQ396:FB396)","v":0},{"$f":"SUM(FC396:FN396)","v":0},{"$f":"SUM(FO396:FZ396)","v":0},{"$f":"SUM(GA396:GL396)","v":0},{"$f":"SUM(GM396:GX396)","v":0},{"$f":"SUM(GY396:HJ396)","v":0},{"$f":"SUM(HK396:HV396)","v":0},{"$f":"SUM(HW396:IH396)","v":0},{"$f":"SUM(II396:IT396)","v":0},{"$f":"SUM(IU396:JF396)","v":0},{"$f":"SUM(JG396:JR396)","v":0},{"$f":"SUM(JS396:KD396)","v":0},{"$f":"SUM(KE396:KP396)","v":0},{"$f":"SUM(KQ396:LB396)","v":0},{"$f":"SUM(LC396:LN396)","v":0},{"$f":"SUM(LO396:LZ396)","v":0},{"$f":"SUM(MA396:ML396)","v":0},{"$f":"SUM(MN396:MX396)","v":0},{"$f":"SUM(MY396:NJ396)","v":0}]
["Principal Payment",{"$f":"SUM(C398:N398)","v":0},{"$f":"SUM(O398:Z398)","v":0},{"$f":"SUM(AA398:AL398)","v":0},{"$f":"SUM(AM398:AX398)","v":0},{"$f":"SUM(AY398:BJ398)","v":0},{"$f":"SUM(BK398:BV398)","v":0},{"$f":"SUM(BW398:CH398)","v":0},{"$f":"SUM(CI398:CT398)","v":0},{"$f":"SUM(CU398:DF398)","v":0},{"$f":"SUM(DG398:DR398)","v":0},{"$f":"SUM(DS398:ED398)","v":0},{"$f":"SUM(EE398:EP398)","v":0},{"$f":"SUM(EQ398:FB398)","v":0},{"$f":"SUM(FC398:FN398)","v":0},{"$f":"SUM(FO398:FZ398)","v":0},{"$f":"SUM(GA398:GL398)","v":0},{"$f":"SUM(GM398:GX398)","v":0},{"$f":"SUM(GY398:HJ398)","v":0},{"$f":"SUM(HK398:HV398)","v":0},{"$f":"SUM(HW398:IH398)","v":0},{"$f":"SUM(II398:IT398)","v":0},{"$f":"SUM(IU398:JF398)","v":0},{"$f":"SUM(JG398:JR398)","v":0},{"$f":"SUM(JS398:KD398)","v":0},{"$f":"SUM(KE398:KP398)","v":0},{"$f":"SUM(KQ398:LB398)","v":0},{"$f":"SUM(LC398:LN398)","v":0},{"$f":"SUM(LO398:LZ398)","v":0},{"$f":"SUM(MA398:ML398)","v":0},{"$f":"SUM(MN398:MX398)","v":0},{"$f":"SUM(MY398:NJ398)","v":0}]
["Total P&I",{"$f":"SUM(C397:N397)","v":0},{"$f":"SUM(O397:Z397)","v":0},{"$f":"SUM(AA397:AL397)","v":0},{"$f":"SUM(AM397:AX397)","v":0},{"$f":"SUM(AY397:BJ397)","v":0},{"$f":"SUM(BK397:BV397)","v":0},{"$f":"SUM(BW397:CH397)","v":0},{"$f":"SUM(CI397:CT397)","v":0},{"$f":"SUM(CU397:DF397)","v":0},{"$f":"SUM(DG397:DR397)","v":0},{"$f":"SUM(DS397:ED397)","v":0},{"$f":"SUM(EE397:EP397)","v":0},{"$f":"SUM(EQ397:FB397)","v":0},{"$f":"SUM(FC397:FN397)","v":0},{"$f":"SUM(FO397:FZ397)","v":0},{"$f":"SUM(GA397:GL397)","v":0},{"$f":"SUM(GM397:GX397)","v":0},{"$f":"SUM(GY397:HJ397)","v":0},{"$f":"SUM(HK397:HV397)","v":0},{"$f":"SUM(HW397:IH397)","v":0},{"$f":"SUM(II397:IT397)","v":0},{"$f":"SUM(IU397:JF397)","v":0},{"$f":"SUM(JG397:JR397)","v":0},{"$f":"SUM(JS397:KD397)","v":0},{"$f":"SUM(KE397:KP397)","v":0},{"$f":"SUM(KQ397:LB397)","v":0},{"$f":"SUM(LC397:LN397)","v":0},{"$f":"SUM(LO397:LZ397)","v":0},{"$f":"SUM(MA397:ML397)","v":0},{"$f":"SUM(MN397:MX397)","v":0},{"$f":"SUM(MY397:NJ397)","v":0}]
["Loan Fees",{"$f":"SUM(C400:N400)","v":0},{"$f":"SUM(O400:Z400)","v":0},{"$f":"SUM(AA400:AL400)","v":0},{"$f":"SUM(AM400:AX400)","v":0},{"$f":"SUM(AY400:BJ400)","v":0},{"$f":"SUM(BK400:BV400)","v":0},{"$f":"SUM(BW400:CH400)","v":0},{"$f":"SUM(CI400:CT400)","v":0},{"$f":"SUM(CU400:DF400)","v":0},{"$f":"SUM(DG400:DR400)","v":0},{"$f":"SUM(DS400:ED400)","v":0},{"$f":"SUM(EE400:EP400)","v":0},{"$f":"SUM(EQ400:FB400)","v":0},{"$f":"SUM(FC400:FN400)","v":0},{"$f":"SUM(FO400:FZ400)","v":0},{"$f":"SUM(GA400:GL400)","v":0},{"$f":"SUM(GM400:GX400)","v":0},{"$f":"SUM(GY400:HJ400)","v":0},{"$f":"SUM(HK400:HV400)","v":0},{"$f":"SUM(HW400:IH400)","v":0},{"$f":"SUM(II400:ITI400)","v":0},{"$f":"SUM(IU400:JF400)","v":0},{"$f":"SUM(JG400:JR400)","v":0},{"$f":"SUM(JS400:KD400)","v":0},{"$f":"SUM(KE400:KP400)","v":0},{"$f":"SUM(KQ400:LB400)","v":0},{"$f":"SUM(LC400:LN400)","v":0},{"$f":"SUM(LO400:LZ400)","v":0},{"$f":"SUM(MA400:ML400)","v":0},{"$f":"SUM(MN400:MX400)","v":0},{"$f":"SUM(MY400:NJ400)","v":0}]
[{"$f":"IF('Funding Plan'!H20<>\"\",'Funding Plan'!H20,\"Source #6\")","v":"Source #6"}]
["Amount Borrowed",{"$f":"SUM(C403:N403)","v":0},{"$f":"SUM(O403:Z403)","v":0},{"$f":"SUM(AA403:AL403)","v":0},{"$f":"SUM(AM403:AX403)","v":0},{"$f":"SUM(AY403:BJ403)","v":0},{"$f":"SUM(BK403:BV403)","v":0},{"$f":"SUM(BW403:CH403)","v":0},{"$f":"SUM(CI403:CT403)","v":0},{"$f":"SUM(CU403:DF403)","v":0},{"$f":"SUM(DG403:DR403)","v":0},{"$f":"SUM(DS403:ED403)","v":0},{"$f":"SUM(EE403:EP403)","v":0},{"$f":"SUM(EQ403:FB403)","v":0},{"$f":"SUM(FC403:FN403)","v":0},{"$f":"SUM(FO403:FZ403)","v":0},{"$f":"SUM(GA403:GL403)","v":0},{"$f":"SUM(GM403:GX403)","v":0},{"$f":"SUM(GY403:HJ403)","v":0},{"$f":"SUM(HK403:HV403)","v":0},{"$f":"SUM(HW403:IH403)","v":0},{"$f":"SUM(II403:IT403)","v":0},{"$f":"SUM(IU403:JF403)","v":0},{"$f":"SUM(JG403:JR403)","v":0},{"$f":"SUM(JS403:KD403)","v":0},{"$f":"SUM(KE403:KP403)","v":0},{"$f":"SUM(KQ403:LB403)","v":0},{"$f":"SUM(LC403:LN403)","v":0},{"$f":"SUM(LO403:LZ403)","v":0},{"$f":"SUM(MA403:MM403)","v":0},{"$f":"SUM(MN403:MX403)","v":0},{"$f":"SUM(MY403:NJ403)","v":0}]
["Interest Payment",{"$f":"SUM(C408:N408)","v":0},{"$f":"SUM(O408:Z408)","v":0},{"$f":"SUM(AA408:AL408)","v":0},{"$f":"SUM(AM408:AX408)","v":0},{"$f":"SUM(AY408:BJ408)","v":0},{"$f":"SUM(BK408:BV408)","v":0},{"$f":"SUM(BW408:CH408)","v":0},{"$f":"SUM(CI408:CT408)","v":0},{"$f":"SUM(CU408:DF408)","v":0},{"$f":"SUM(DG408:DR408)","v":0},{"$f":"SUM(DS408:ED408)","v":0},{"$f":"SUM(EE408:EP408)","v":0},{"$f":"SUM(EQ408:FB408)","v":0},{"$f":"SUM(FC408:FN408)","v":0},{"$f":"SUM(FO408:FZ408)","v":0},{"$f":"SUM(GA408:GL408)","v":0},{"$f":"SUM(GM408:GX408)","v":0},{"$f":"SUM(GY408:HJ408)","v":0},{"$f":"SUM(HK408:HV408)","v":0},{"$f":"SUM(HW408:IH408)","v":0},{"$f":"SUM(II408:IT408)","v":0},{"$f":"SUM(IU408:JF408)","v":0},{"$f":"SUM(JG408:JR408)","v":0},{"$f":"SUM(JS408:KD408)","v":0},{"$f":"SUM(KE408:KP408)","v":0},{"$f":"SUM(KQ408:LB408)","v":0},{"$f":"SUM(LC408:LN408)","v":0},{"$f":"SUM(LO408:LZ408)","v":0},{"$f":"SUM(MA408:MM408)","v":0},{"$f":"SUM(MN408:MX408)","v":0},{"$f":"SUM(MY408:NJ408)","v":0}]
["Principal Payment",{"$f":"SUM(C410:N410)","v":0},{"$f":"SUM(O410:Z410)","v":0},{"$f":"SUM(AA410:AL410)","v":0},{"$f":"SUM(AM410:AX410)","v":0},{"$f":"SUM(AY410:BJ410)","v":0},{"$f":"SUM(BK410:BV410)","v":0},{"$f":"SUM(BW410:CH410)","v":0},{"$f":"SUM(CI410:CT410)","v":0},{"$f":"SUM(CU410:DF410)","v":0},{"$f":"SUM(DG410:DR410)","v":0},{"$f":"SUM(DS410:ED410)","v":0},{"$f":"SUM(EE410:EP410)","v":0},{"$f":"SUM(EQ410:FB410)","v":0},{"$f":"SUM(FC410:FN410)","v":0},{"$f":"SUM(FO410:FZ410)","v":0},{"$f":"SUM(GA410:GL410)","v":0},{"$f":"SUM(GM410:GX410)","v":0},{"$f":"SUM(GY410:HJ410)","v":0},{"$f":"SUM(HK410:HV410)","v":0},{"$f":"SUM(HW410:IH410)","v":0},{"$f":"SUM(II410:IT410)","v":0},{"$f":"SUM(IU410:JF410)","v":0},{"$f":"SUM(JG410:JR410)","v":0},{"$f":"SUM(JS410:KD410)","v":0},{"$f":"SUM(KE410:KP410)","v":0},{"$f":"SUM(KQ410:LB410)","v":0},{"$f":"SUM(LC410:LN410)","v":0},{"$f":"SUM(LO410:LZ410)","v":0},{"$f":"SUM(MA410:MM410)","v":0},{"$f":"SUM(MN410:MX410)","v":0},{"$f":"SUM(MY410:NJ410)","v":0}]
["Total P&I",{"$f":"SUM(C409:N409)","v":0},{"$f":"SUM(O409:Z409)","v":0},{"$f":"SUM(AA409:AL409)","v":0},{"$f":"SUM(AM409:AX409)","v":0},{"$f":"SUM(AY409:BJ409)","v":0},{"$f":"SUM(BK409:BV409)","v":0},{"$f":"SUM(BW409:CH409)","v":0},{"$f":"SUM(CI409:CT409)","v":0},{"$f":"SUM(CU409:DF409)","v":0},{"$f":"SUM(DG409:DR409)","v":0},{"$f":"SUM(DS409:ED409)","v":0},{"$f":"SUM(EE409:EP409)","v":0},{"$f":"SUM(EQ409:FB409)","v":0},{"$f":"SUM(FC409:FN409)","v":0},{"$f":"SUM(FO409:FZ409)","v":0},{"$f":"SUM(GA409:GL409)","v":0},{"$f":"SUM(GM409:GX409)","v":0},{"$f":"SUM(GY409:HJ409)","v":0},{"$f":"SUM(HK409:HV409)","v":0},{"$f":"SUM(HW409:IH409)","v":0},{"$f":"SUM(II409:IT409)","v":0},{"$f":"SUM(IU409:JF409)","v":0},{"$f":"SUM(JG409:JR409)","v":0},{"$f":"SUM(JS409:KD409)","v":0},{"$f":"SUM(KE409:KP409)","v":0},{"$f":"SUM(KQ409:LB409)","v":0},{"$f":"SUM(LC409:LN409)","v":0},{"$f":"SUM(LO409:LZ409)","v":0},{"$f":"SUM(MA409:MM409)","v":0},{"$f":"SUM(MN409:MX409)","v":0},{"$f":"SUM(MY409:NJ409)","v":0}]
["Loan Fees",{"$f":"SUM(C412:N412)","v":0},{"$f":"SUM(O412:Z412)","v":0},{"$f":"SUM(AA412:AL412)","v":0},{"$f":"SUM(AM412:AX412)","v":0},{"$f":"SUM(AY412:BJ412)","v":0},{"$f":"SUM(BK412:BV412)","v":0},{"$f":"SUM(BW412:CH412)","v":0},{"$f":"SUM(CI412:CT412)","v":0},{"$f":"SUM(CU412:DF412)","v":0},{"$f":"SUM(DG412:DR412)","v":0},{"$f":"SUM(DS412:ED412)","v":0},{"$f":"SUM(EE412:EP412)","v":0},{"$f":"SUM(EQ412:FB412)","v":0},{"$f":"SUM(FC412:FN412)","v":0},{"$f":"SUM(FO412:FZ412)","v":0},{"$f":"SUM(GA412:GL412)","v":0},{"$f":"SUM(GM412:GX412)","v":0},{"$f":"SUM(GY412:HJ412)","v":0},{"$f":"SUM(HK412:HV412)","v":0},{"$f":"SUM(HW412:IH412)","v":0},{"$f":"SUM(II412:IT412)","v":0},{"$f":"SUM(IU412:JF412)","v":0},{"$f":"SUM(JG412:JR412)","v":0},{"$f":"SUM(JS412:KD412)","v":0},{"$f":"SUM(KE412:KP412)","v":0},{"$f":"SUM(KQ412:LB412)","v":0},{"$f":"SUM(LC412:LN412)","v":0},{"$f":"SUM(LO412:LZ412)","v":0},{"$f":"SUM(MA412:MM412)","v":0},{"$f":"SUM(MN412:MX412)","v":0},{"$f":"SUM(MY412:NJ412)","v":0}]
[{"$f":"IF('Funding Plan'!I20<>\"\",'Funding Plan'!I20,\"Source #7\")","v":"Source #7"}]
["Amount Borrowed",{"$f":"SUM(C415:N415)","v":0},{"$f":"SUM(O415:Z415)","v":0},{"$f":"SUM(AA415:AL415)","v":0},{"$f":"SUM(AM415:AX415)","v":0},{"$f":"SUM(AY415:BJ415)","v":0},{"$f":"SUM(BK415:BV415)","v":0},{"$f":"SUM(BW415:CH415)","v":0},{"$f":"SUM(CI415:CT415)","v":0},{"$f":"SUM(CU415:DF415)","v":0},{"$f":"SUM(DG415:DR415)","v":0},{"$f":"SUM(DS415:ED415)","v":0},{"$f":"SUM(EE415:EP415)","v":0},{"$f":"SUM(EQ415:FB415)","v":0},{"$f":"SUM(FC415:FN415)","v":0},{"$f":"SUM(FO415:FZ415)","v":0},{"$f":"SUM(GA415:GL415)","v":0},{"$f":"SUM(GM415:GX415)","v":0},{"$f":"SUM(GY415:HJ415)","v":0},{"$f":"SUM(HK415:HV415)","v":0},{"$f":"SUM(HW415:IH415)","v":0},{"$f":"SUM(II415:IT415)","v":0},{"$f":"SUM(IU415:JF415)","v":0},{"$f":"SUM(JG415:JR415)","v":0},{"$f":"SUM(JS415:KD415)","v":0},{"$f":"SUM(KE415:KP415)","v":0},{"$f":"SUM(KQ415:LB415)","v":0},{"$f":"SUM(LC415:LN415)","v":0},{"$f":"SUM(LO415:LZ415)","v":0},{"$f":"SUM(MA415:MM415)","v":0},{"$f":"SUM(MN415:MX415)","v":0},{"$f":"SUM(MY415:NJ415)","v":0}]
["Interest Payment",{"$f":"SUM(C420:N420)","v":0},{"$f":"SUM(O420:Z420)","v":0},{"$f":"SUM(AA420:AL420)","v":0},{"$f":"SUM(AM420:AX420)","v":0},{"$f":"SUM(AY420:BJ420)","v":0},{"$f":"SUM(BK420:BV420)","v":0},{"$f":"SUM(BW420:CH420)","v":0},{"$f":"SUM(CI420:CT420)","v":0},{"$f":"SUM(CU420:DF420)","v":0},{"$f":"SUM(DG420:DR420)","v":0},{"$f":"SUM(DS420:ED420)","v":0},{"$f":"SUM(EE420:EP420)","v":0},{"$f":"SUM(EQ420:FB420)","v":0},{"$f":"SUM(FC420:FN420)","v":0},{"$f":"SUM(FO420:FZ420)","v":0},{"$f":"SUM(GA420:GL420)","v":0},{"$f":"SUM(GM420:GX420)","v":0},{"$f":"SUM(GY420:HJ420)","v":0},{"$f":"SUM(HK420:HV420)","v":0},{"$f":"SUM(HW420:IH420)","v":0},{"$f":"SUM(II420:IT420)","v":0},{"$f":"SUM(IU420:JF420)","v":0},{"$f":"SUM(JG420:JR420)","v":0},{"$f":"SUM(JS420:KD420)","v":0},{"$f":"SUM(KE420:KP420)","v":0},{"$f":"SUM(KQ420:LB420)","v":0},{"$f":"SUM(LC420:LN420)","v":0},{"$f":"SUM(LO420:LZ420)","v":0},{"$f":"SUM(MA420:MM420)","v":0},{"$f":"SUM(MN420:MX420)","v":0},{"$f":"SUM(MY420:NJ420)","v":0}]
["Principal Payment",{"$f":"SUM(C422:N422)","v":0},{"$f":"SUM(O422:Z422)","v":0},{"$f":"SUM(AA422:AL422)","v":0},{"$f":"SUM(AM422:AX422)","v":0},{"$f":"SUM(AY422:BJ422)","v":0},{"$f":"SUM(BK422:BV422)","v":0},{"$f":"SUM(BW422:CH422)","v":0},{"$f":"SUM(CI422:CT422)","v":0},{"$f":"SUM(CU422:DF422)","v":0},{"$f":"SUM(DG422:DR422)","v":0},{"$f":"SUM(DS422:ED422)","v":0},{"$f":"SUM(EE422:EP422)","v":0},{"$f":"SUM(EQ422:FB422)","v":0},{"$f":"SUM(FC422:FN422)","v":0},{"$f":"SUM(FO422:FZ422)","v":0},{"$f":"SUM(GA422:GL422)","v":0},{"$f":"SUM(GM422:GX422)","v":0},{"$f":"SUM(GY422:HJ422)","v":0},{"$f":"SUM(HK422:HV422)","v":0},{"$f":"SUM(HW422:IH422)","v":0},{"$f":"SUM(II422:IT422)","v":0},{"$f":"SUM(IU422:JF422)","v":0},{"$f":"SUM(JG422:JR422)","v":0},{"$f":"SUM(JS422:KD422)","v":0},{"$f":"SUM(KE422:KP422)","v":0},{"$f":"SUM(KQ422:LB422)","v":0},{"$f":"SUM(LC422:LN422)","v":0},{"$f":"SUM(LO422:LZ422)","v":0},{"$f":"SUM(MA422:MM422)","v":0},{"$f":"SUM(MN422:MX422)","v":0},{"$f":"SUM(MY422:NJ422)","v":0}]
["Total P&I",{"$f":"SUM(C421:N421)","v":0},{"$f":"SUM(O421:Z421)","v":0},{"$f":"SUM(AA421:AL421)","v":0},{"$f":"SUM(AM421:AX421)","v":0},{"$f":"SUM(AY421:BJ421)","v":0},{"$f":"SUM(BK421:BV421)","v":0},{"$f":"SUM(BW421:CH421)","v":0},{"$f":"SUM(CI421:CT421)","v":0},{"$f":"SUM(CU421:DF421)","v":0},{"$f":"SUM(DG421:DR421)","v":0},{"$f":"SUM(DS421:ED421)","v":0},{"$f":"SUM(EE421:EP421)","v":0},{"$f":"SUM(EQ421:FB421)","v":0},{"$f":"SUM(FC421:FN421)","v":0},{"$f":"SUM(FO421:FZ421)","v":0},{"$f":"SUM(GA421:GL421)","v":0},{"$f":"SUM(GM421:GX421)","v":0},{"$f":"SUM(GY421:HJ421)","v":0},{"$f":"SUM(HK421:HV421)","v":0},{"$f":"SUM(HW421:IH421)","v":0},{"$f":"SUM(II421:IT421)","v":0},{"$f":"SUM(IU421:JF421)","v":0},{"$f":"SUM(JG421:JR421)","v":0},{"$f":"SUM(JS421:KD421)","v":0},{"$f":"SUM(KE421:KP421)","v":0},{"$f":"SUM(KQ421:LB421)","v":0},{"$f":"SUM(LC421:LN421)","v":0},{"$f":"SUM(LO421:LZ421)","v":0},{"$f":"SUM(MA421:MM421)","v":0},{"$f":"SUM(MN421:MX421)","v":0},{"$f":"SUM(MY421:NJ421)","v":0}]
["Loan Fees",{"$f":"SUM(C424:N424)","v":0},{"$f":"SUM(O424:Z424)","v":0},{"$f":"SUM(AA424:AL424)","v":0},{"$f":"SUM(AM424:AX424)","v":0},{"$f":"SUM(AY424:BJ424)","v":0},{"$f":"SUM(BK424:BV424)","v":0},{"$f":"SUM(BW424:CH424)","v":0},{"$f":"SUM(CI424:CT424)","v":0},{"$f":"SUM(CU424:DF424)","v":0},{"$f":"SUM(DG424:DR424)","v":0},{"$f":"SUM(DS424:ED424)","v":0},{"$f":"SUM(EE424:EP424)","v":0},{"$f":"SUM(EQ424:FB424)","v":0},{"$f":"SUM(FC424:FN424)","v":0},{"$f":"SUM(FO424:FZ424)","v":0},{"$f":"SUM(GA424:GL424)","v":0},{"$f":"SUM(GM424:GX424)","v":0},{"$f":"SUM(GY424:HJ424)","v":0},{"$f":"SUM(HK424:HV424)","v":0},{"$f":"SUM(HW424:IH424)","v":0},{"$f":"SUM(II424:IT424)","v":0},{"$f":"SUM(IU424:JF424)","v":0},{"$f":"SUM(JG424:JR424)","v":0},{"$f":"SUM(JS424:KD424)","v":0},{"$f":"SUM(KE424:KP424)","v":0},{"$f":"SUM(KQ424:LB424)","v":0},{"$f":"SUM(LC424:LN424)","v":0},{"$f":"SUM(LO424:LZ424)","v":0},{"$f":"SUM(MA424:MM424)","v":0},{"$f":"SUM(MN424:MX424)","v":0},{"$f":"SUM(MY424:NJ424)","v":0}]
[{"$f":"IF('Funding Plan'!J20<>\"\",'Funding Plan'!J20,\"Source #8\")","v":"Source #8"}]
["Amount Borrowed",{"$f":"SUM(C427:N427)","v":0},{"$f":"SUM(O427:Z427)","v":0},{"$f":"SUM(AA427:AL427)","v":0},{"$f":"SUM(AM427:AX427)","v":0},{"$f":"SUM(AY427:BJ427)","v":0},{"$f":"SUM(BK427:BV427)","v":0},{"$f":"SUM(BW427:CH427)","v":0},{"$f":"SUM(CI427:CT427)","v":0},{"$f":"SUM(CU427:DF427)","v":0},{"$f":"SUM(DG427:DR427)","v":0},{"$f":"SUM(DS427:ED427)","v":0},{"$f":"SUM(EE427:EP427)","v":0},{"$f":"SUM(EQ427:FB427)","v":0},{"$f":"SUM(FC427:FN427)","v":0},{"$f":"SUM(FO427:FZ427)","v":0},{"$f":"SUM(GA427:GL427)","v":0},{"$f":"SUM(GM427:GX427)","v":0},{"$f":"SUM(GY427:HJ427)","v":0},{"$f":"SUM(HK427:HV427)","v":0},{"$f":"SUM(HW427:IH427)","v":0},{"$f":"SUM(II427:IT427)","v":0},{"$f":"SUM(IU427:JF427)","v":0},{"$f":"SUM(JG427:JR427)","v":0},{"$f":"SUM(JS427:KD427)","v":0},{"$f":"SUM(KE427:KP427)","v":0},{"$f":"SUM(KQ427:LB427)","v":0},{"$f":"SUM(LC427:LN427)","v":0},{"$f":"SUM(LO427:LZ427)","v":0},{"$f":"SUM(MA427:MM427)","v":0},{"$f":"SUM(MN427:MX427)","v":0},{"$f":"SUM(MY427:NJ427)","v":0}]
["Interest Payment",{"$f":"SUM(C432:N432)","v":0},{"$f":"SUM(O432:Z432)","v":0},{"$f":"SUM(AA432:AL432)","v":0},{"$f":"SUM(AM432:AX432)","v":0},{"$f":"SUM(AY432:BJ432)","v":0},{"$f":"SUM(BK432:BV432)","v":0},{"$f":"SUM(BW432:CH432)","v":0},{"$f":"SUM(CI432:CT432)","v":0},{"$f":"SUM(CU432:DF432)","v":0},{"$f":"SUM(DG432:DR432)","v":0},{"$f":"SUM(DS432:ED432)","v":0},{"$f":"SUM(EE432:EP432)","v":0},{"$f":"SUM(EQ432:FB432)","v":0},{"$f":"SUM(FC432:FN432)","v":0},{"$f":"SUM(FO432:FZ432)","v":0},{"$f":"SUM(GA432:GL432)","v":0},{"$f":"SUM(GM432:GX432)","v":0},{"$f":"SUM(GY432:HJ432)","v":0},{"$f":"SUM(HK432:HV432)","v":0},{"$f":"SUM(HW432:IH432)","v":0},{"$f":"SUM(II432:IT432)","v":0},{"$f":"SUM(IU432:JF432)","v":0},{"$f":"SUM(JG432:JR432)","v":0},{"$f":"SUM(JS432:KD432)","v":0},{"$f":"SUM(KE432:KP432)","v":0},{"$f":"SUM(KQ432:LB432)","v":0},{"$f":"SUM(LC432:LN432)","v":0},{"$f":"SUM(LO432:LZ432)","v":0},{"$f":"SUM(MA432:MM432)","v":0},{"$f":"SUM(MN432:MX432)","v":0},{"$f":"SUM(MY432:NJ432)","v":0}]
["Principal Payment",{"$f":"SUM(C434:N434)","v":0},{"$f":"SUM(O434:Z434)","v":0},{"$f":"SUM(AA434:AL434)","v":0},{"$f":"SUM(AM434:AX434)","v":0},{"$f":"SUM(AY434:BJ434)","v":0},{"$f":"SUM(BK434:BV434)","v":0},{"$f":"SUM(BW434:CH434)","v":0},{"$f":"SUM(CI434:CT434)","v":0},{"$f":"SUM(CU434:DF434)","v":0},{"$f":"SUM(DG434:DR434)","v":0},{"$f":"SUM(DS434:ED434)","v":0},{"$f":"SUM(EE434:EP434)","v":0},{"$f":"SUM(EQ434:FB434)","v":0},{"$f":"SUM(FC434:FN434)","v":0},{"$f":"SUM(FO434:FZ434)","v":0},{"$f":"SUM(GA434:GL434)","v":0},{"$f":"SUM(GM434:GX434)","v":0},{"$f":"SUM(GY434:HJ434)","v":0},{"$f":"SUM(HK434:HV434)","v":0},{"$f":"SUM(HW434:IH434)","v":0},{"$f":"SUM(II434:IT434)","v":0},{"$f":"SUM(IU434:JF434)","v":0},{"$f":"SUM(JG434:JR434)","v":0},{"$f":"SUM(JS434:KD434)","v":0},{"$f":"SUM(KE434:KP434)","v":0},{"$f":"SUM(KQ434:LB434)","v":0},{"$f":"SUM(LC434:LN434)","v":0},{"$f":"SUM(LO434:LZ434)","v":0},{"$f":"SUM(MA434:MM434)","v":0},{"$f":"SUM(MN434:MX434)","v":0},{"$f":"SUM(MY434:NJ434)","v":0}]
["Total P&I",{"$f":"SUM(C433:N433)","v":0},{"$f":"SUM(O433:Z433)","v":0},{"$f":"SUM(AA433:AL433)","v":0},{"$f":"SUM(AM433:AX433)","v":0},{"$f":"SUM(AY433:BJ433)","v":0},{"$f":"SUM(BK433:BV433)","v":0},{"$f":"SUM(BW433:CH433)","v":0},{"$f":"SUM(CI433:CT433)","v":0},{"$f":"SUM(CU433:DF433)","v":0},{"$f":"SUM(DG433:DR433)","v":0},{"$f":"SUM(DS433:ED433)","v":0},{"$f":"SUM(EE433:EP433)","v":0},{"$f":"SUM(EQ433:FB433)","v":0},{"$f":"SUM(FC433:FN433)","v":0},{"$f":"SUM(FO433:FZ433)","v":0},{"$f":"SUM(GA433:GL433)","v":0},{"$f":"SUM(GM433:GX433)","v":0},{"$f":"SUM(GY433:HJ433)","v":0},{"$f":"SUM(HK433:HV433)","v":0},{"$f":"SUM(HW433:IH433)","v":0},{"$f":"SUM(II433:IT433)","v":0},{"$f":"SUM(IU433:JF433)","v":0},{"$f":"SUM(JG433:JR433)","v":0},{"$f":"SUM(JS433:KD433)","v":0},{"$f":"SUM(KE433:KP433)","v":0},{"$f":"SUM(KQ433:LB433)","v":0},{"$f":"SUM(LC433:LN433)","v":0},{"$f":"SUM(LO433:LZ433)","v":0},{"$f":"SUM(MA433:MM433)","v":0},{"$f":"SUM(MN433:MX433)","v":0},{"$f":"SUM(MY433:NJ433)","v":0}]
["Loan Fees",{"$f":"SUM(C436:N436)","v":0},{"$f":"SUM(O436:Z436)","v":0},{"$f":"SUM(AA436:AL436)","v":0},{"$f":"SUM(AM436:AX436)","v":0},{"$f":"SUM(AY436:BJ436)","v":0},{"$f":"SUM(BK436:BV436)","v":0},{"$f":"SUM(BW436:CH436)","v":0},{"$f":"SUM(CI436:CT436)","v":0},{"$f":"SUM(CU436:DF436)","v":0},{"$f":"SUM(DG436:DR436)","v":0},{"$f":"SUM(DS436:ED436)","v":0},{"$f":"SUM(EE436:EP436)","v":0},{"$f":"SUM(EQ436:FB436)","v":0},{"$f":"SUM(FC436:FN436)","v":0},{"$f":"SUM(FO436:FZ436)","v":0},{"$f":"SUM(GA436:GL436)","v":0},{"$f":"SUM(GM436:GX436)","v":0},{"$f":"SUM(GY436:HJ436)","v":0},{"$f":"SUM(HK436:HV436)","v":0},{"$f":"SUM(HW436:IH436)","v":0},{"$f":"SUM(II436:IT436)","v":0},{"$f":"SUM(IU436:JF436)","v":0},{"$f":"SUM(JG436:JR436)","v":0},{"$f":"SUM(JS436:KD436)","v":0},{"$f":"SUM(KE436:KP436)","v":0},{"$f":"SUM(KQ436:LB436)","v":0},{"$f":"SUM(LC436:LN436)","v":0},{"$f":"SUM(LO436:LZ436)","v":0},{"$f":"SUM(MA436:MM436)","v":0},{"$f":"SUM(MN436:MX436)","v":0},{"$f":"SUM(MY436:NJ436)","v":0}]
[{"$f":"IF('Funding Plan'!K20<>\"\",'Funding Plan'!K20,\"Source #9\")","v":"Source #9"}]
["Amount Borrowed",{"$f":"SUM(C439:N439)","v":0},{"$f":"SUM(O439:Z439)","v":0},{"$f":"SUM(AA439:AL439)","v":0},{"$f":"SUM(AM439:AX439)","v":0},{"$f":"SUM(AY439:BJ439)","v":0},{"$f":"SUM(BK439:BV439)","v":0},{"$f":"SUM(BW439:CH439)","v":0},{"$f":"SUM(CI439:CT439)","v":0},{"$f":"SUM(CU439:DF439)","v":0},{"$f":"SUM(DG439:DR439)","v":0},{"$f":"SUM(DS439:ED439)","v":0},{"$f":"SUM(EE439:EP439)","v":0},{"$f":"SUM(EQ439:FB439)","v":0},{"$f":"SUM(FC439:FN439)","v":0},{"$f":"SUM(FO439:FZ439)","v":0},{"$f":"SUM(GA439:GL439)","v":0},{"$f":"SUM(GM439:GX439)","v":0},{"$f":"SUM(GY439:HJ439)","v":0},{"$f":"SUM(HK439:HV439)","v":0},{"$f":"SUM(HW439:IH439)","v":0},{"$f":"SUM(II439:IT439)","v":0},{"$f":"SUM(IU439:JF439)","v":0},{"$f":"SUM(JG439:JR439)","v":0},{"$f":"SUM(JS439:KD439)","v":0},{"$f":"SUM(KE439:KP439)","v":0},{"$f":"SUM(KQ439:LB439)","v":0},{"$f":"SUM(LC439:LN439)","v":0},{"$f":"SUM(LO439:LZ439)","v":0},{"$f":"SUM(MA439:MM439)","v":0},{"$f":"SUM(MN439:MX439)","v":0},{"$f":"SUM(MY439:NJ439)","v":0}]
["Interest Payment",{"$f":"SUM(C444:N444)","v":0},{"$f":"SUM(O444:Z444)","v":0},{"$f":"SUM(AA444:AL444)","v":0},{"$f":"SUM(AM444:AX444)","v":0},{"$f":"SUM(AY444:BJ444)","v":0},{"$f":"SUM(BK444:BV444)","v":0},{"$f":"SUM(BW444:CH444)","v":0},{"$f":"SUM(CI444:CT444)","v":0},{"$f":"SUM(CU444:DF444)","v":0},{"$f":"SUM(DG444:DR444)","v":0},{"$f":"SUM(DS444:ED444)","v":0},{"$f":"SUM(EE444:EP444)","v":0},{"$f":"SUM(EQ444:FB444)","v":0},{"$f":"SUM(FC444:FN444)","v":0},{"$f":"SUM(FO444:FZ444)","v":0},{"$f":"SUM(GA444:GL444)","v":0},{"$f":"SUM(GM444:GX444)","v":0},{"$f":"SUM(GY444:HJ444)","v":0},{"$f":"SUM(HK444:HV444)","v":0},{"$f":"SUM(HW444:IH444)","v":0},{"$f":"SUM(II444:IT444)","v":0},{"$f":"SUM(IU444:JF444)","v":0},{"$f":"SUM(JG444:JR444)","v":0},{"$f":"SUM(JS444:KD444)","v":0},{"$f":"SUM(KE444:KP444)","v":0},{"$f":"SUM(KQ444:LB444)","v":0},{"$f":"SUM(LC444:LN444)","v":0},{"$f":"SUM(LO444:LZ444)","v":0},{"$f":"SUM(MA444:MM444)","v":0},{"$f":"SUM(MN444:MX444)","v":0},{"$f":"SUM(MY444:NJ444)","v":0}]
["Principal Payment",{"$f":"SUM(C446:N446)","v":0},{"$f":"SUM(O446:Z446)","v":0},{"$f":"SUM(AA446:AL446)","v":0},{"$f":"SUM(AM446:AX446)","v":0},{"$f":"SUM(AY446:BJ446)","v":0},{"$f":"SUM(BK446:BV446)","v":0},{"$f":"SUM(BW446:CH446)","v":0},{"$f":"SUM(CI446:CT446)","v":0},{"$f":"SUM(CU446:DF446)","v":0},{"$f":"SUM(DG446:DR446)","v":0},{"$f":"SUM(DS446:ED446)","v":0},{"$f":"SUM(EE446:EP446)","v":0},{"$f":"SUM(EQ446:FB446)","v":0},{"$f":"SUM(FC446:FN446)","v":0},{"$f":"SUM(FO446:FZ446)","v":0},{"$f":"SUM(GA446:GL446)","v":0},{"$f":"SUM(GM446:GX446)","v":0},{"$f":"SUM(GY446:HJ446)","v":0},{"$f":"SUM(HK446:HV446)","v":0},{"$f":"SUM(HW446:IH446)","v":0},{"$f":"SUM(II446:IT446)","v":0},{"$f":"SUM(IU446:JF446)","v":0},{"$f":"SUM(JG446:JR446)","v":0},{"$f":"SUM(JS446:KD446)","v":0},{"$f":"SUM(KE446:KP446)","v":0},{"$f":"SUM(KQ446:LB446)","v":0},{"$f":"SUM(LC446:LN446)","v":0},{"$f":"SUM(LO446:LZ446)","v":0},{"$f":"SUM(MA446:MM446)","v":0},{"$f":"SUM(MN446:MX446)","v":0},{"$f":"SUM(MY446:NJ446)","v":0}]
["Total P&I",{"$f":"SUM(C445:N445)","v":0},{"$f":"SUM(O445:Z445)","v":0},{"$f":"SUM(AA445:AL445)","v":0},{"$f":"SUM(AM445:AX445)","v":0},{"$f":"SUM(AY445:BJ445)","v":0},{"$f":"SUM(BK445:BV445)","v":0},{"$f":"SUM(BW445:CH445)","v":0},{"$f":"SUM(CI445:CT445)","v":0},{"$f":"SUM(CU445:DF445)","v":0},{"$f":"SUM(DG445:DR445)","v":0},{"$f":"SUM(DS445:ED445)","v":0},{"$f":"SUM(EE445:EP445)","v":0},{"$f":"SUM(EQ445:FB445)","v":0},{"$f":"SUM(FC445:FN445)","v":0},{"$f":"SUM(FO445:FZ445)","v":0},{"$f":"SUM(GA445:GL445)","v":0},{"$f":"SUM(GM445:GX445)","v":0},{"$f":"SUM(GY445:HJ445)","v":0},{"$f":"SUM(HK445:HV445)","v":0},{"$f":"SUM(HW445:IH445)","v":0},{"$f":"SUM(II445:IT445)","v":0},{"$f":"SUM(IU445:JF445)","v":0},{"$f":"SUM(JG445:JR445)","v":0},{"$f":"SUM(JS445:KD445)","v":0},{"$f":"SUM(KE445:KP445)","v":0},{"$f":"SUM(KQ445:LB445)","v":0},{"$f":"SUM(LC445:LN445)","v":0},{"$f":"SUM(LO445:LZ445)","v":0},{"$f":"SUM(MA445:MM445)","v":0},{"$f":"SUM(MN445:MX445)","v":0},{"$f":"SUM(MY445:NJ445)","v":0}]
["Loan Fees",{"$f":"SUM(C448:N448)","v":0},{"$f":"SUM(O448:Z448)","v":0},{"$f":"SUM(AA448:AL448)","v":0},{"$f":"SUM(AM448:AX448)","v":0},{"$f":"SUM(AY448:BJ448)","v":0},{"$f":"SUM(BK448:BV448)","v":0},{"$f":"SUM(BW448:CH448)","v":0},{"$f":"SUM(CI448:CT448)","v":0},{"$f":"SUM(CU448:DF448)","v":0},{"$f":"SUM(DG448:DR448)","v":0},{"$f":"SUM(DS448:ED448)","v":0},{"$f":"SUM(EE448:EP448)","v":0},{"$f":"SUM(EQ448:FB448)","v":0},{"$f":"SUM(FC448:FN448)","v":0},{"$f":"SUM(FO448:FZ448)","v":0},{"$f":"SUM(GA448:GL448)","v":0},{"$f":"SUM(GM448:GX448)","v":0},{"$f":"SUM(GY448:HJ448)","v":0},{"$f":"SUM(HK448:HV448)","v":0},{"$f":"SUM(HW448:IH448)","v":0},{"$f":"SUM(IT448:IT448)","v":0},{"$f":"SUM(IU448:JF448)","v":0},{"$f":"SUM(JG448:JR448)","v":0},{"$f":"SUM(JS448:KD448)","v":0},{"$f":"SUM(KE448:KP448)","v":0},{"$f":"SUM(KQ448:LB448)","v":0},{"$f":"SUM(LC448:LN448)","v":0},{"$f":"SUM(LO448:LZ448)","v":0},{"$f":"SUM(MA448:MM448)","v":0},{"$f":"SUM(MN448:MX448)","v":0},{"$f":"SUM(MY448:NJ448)","v":0}]
[{"$f":"IF('Funding Plan'!L20<>\"\",'Funding Plan'!L20,\"Source #10\")","v":"Source #10"}]
["Amount Borrowed",{"$f":"SUM(C451:N451)","v":0},{"$f":"SUM(O451:Z451)","v":0},{"$f":"SUM(AA451:AL451)","v":0},{"$f":"SUM(AM451:AX451)","v":0},{"$f":"SUM(AY451:BJ451)","v":0},{"$f":"SUM(BK451:BV451)","v":0},{"$f":"SUM(BW451:CH451)","v":0},{"$f":"SUM(CI451:CT451)","v":0},{"$f":"SUM(CU451:DF451)","v":0},{"$f":"SUM(DG451:DR451)","v":0},{"$f":"SUM(DS451:ED451)","v":0},{"$f":"SUM(EE451:EP451)","v":0},{"$f":"SUM(EQ451:FB451)","v":0},{"$f":"SUM(FC451:FN451)","v":0},{"$f":"SUM(FO451:FZ451)","v":0},{"$f":"SUM(GA451:GL451)","v":0},{"$f":"SUM(GM451:GX451)","v":0},{"$f":"SUM(GY451:HJ451)","v":0},{"$f":"SUM(HK451:HV451)","v":0},{"$f":"SUM(HW451:IH451)","v":0},{"$f":"SUM(II451:IT451)","v":0},{"$f":"SUM(IU451:JF451)","v":0},{"$f":"SUM(JG451:JR451)","v":0},{"$f":"SUM(JS451:KD451)","v":0},{"$f":"SUM(KE451:KP451)","v":0},{"$f":"SUM(KQ451:LB451)","v":0},{"$f":"SUM(LC451:LN451)","v":0},{"$f":"SUM(LO451:LZ451)","v":0},{"$f":"SUM(MA451:MM451)","v":0},{"$f":"SUM(MN451:MX451)","v":0},{"$f":"SUM(MY451:NJ451)","v":0}]
["Interest Payment",{"$f":"SUM(C456:N456)","v":0},{"$f":"SUM(O456:Z456)","v":0},{"$f":"SUM(AA456:AL456)","v":0},{"$f":"SUM(AM456:AX456)","v":0},{"$f":"SUM(AY456:BJ456)","v":0},{"$f":"SUM(BK456:BV456)","v":0},{"$f":"SUM(BW456:CH456)","v":0},{"$f":"SUM(CI456:CT456)","v":0},{"$f":"SUM(CU456:DF456)","v":0},{"$f":"SUM(DG456:DR456)","v":0},{"$f":"SUM(DS456:ED456)","v":0},{"$f":"SUM(EE456:EP456)","v":0},{"$f":"SUM(EQ456:FB456)","v":0},{"$f":"SUM(FC456:FN456)","v":0},{"$f":"SUM(FO456:FZ456)","v":0},{"$f":"SUM(GA456:GL456)","v":0},{"$f":"SUM(GM456:GX456)","v":0},{"$f":"SUM(GY456:HJ456)","v":0},{"$f":"SUM(HK456:HV456)","v":0},{"$f":"SUM(HW456:IH456)","v":0},{"$f":"SUM(II456:IT456)","v":0},{"$f":"SUM(IU456:JF456)","v":0},{"$f":"SUM(JG456:JR456)","v":0},{"$f":"SUM(JS456:KD456)","v":0},{"$f":"SUM(KE456:KP456)","v":0},{"$f":"SUM(KQ456:LB456)","v":0},{"$f":"SUM(LC456:LN456)","v":0},{"$f":"SUM(LO456:LZ456)","v":0},{"$f":"SUM(MA456:MM456)","v":0},{"$f":"SUM(MN456:MX456)","v":0},{"$f":"SUM(MY456:NJ456)","v":0}]
["Principal Payment",{"$f":"SUM(C458:N458)","v":0},{"$f":"SUM(O458:Z458)","v":0},{"$f":"SUM(AA458:AL458)","v":0},{"$f":"SUM(AM458:AX458)","v":0},{"$f":"SUM(AY458:BJ458)","v":0},{"$f":"SUM(BK458:BV458)","v":0},{"$f":"SUM(BW458:CH458)","v":0},{"$f":"SUM(CI458:CT458)","v":0},{"$f":"SUM(CU458:DF458)","v":0},{"$f":"SUM(DG458:DR458)","v":0},{"$f":"SUM(DS458:ED458)","v":0},{"$f":"SUM(EE458:EP458)","v":0},{"$f":"SUM(EQ458:FB458)","v":0},{"$f":"SUM(FC458:FN458)","v":0},{"$f":"SUM(FO458:FZ458)","v":0},{"$f":"SUM(GA458:GL458)","v":0},{"$f":"SUM(GM458:GX458)","v":0},{"$f":"SUM(GY458:HJ458)","v":0},{"$f":"SUM(HK458:HV458)","v":0},{"$f":"SUM(HW458:IH458)","v":0},{"$f":"SUM(II458:IT458)","v":0},{"$f":"SUM(IU458:JF458)","v":0},{"$f":"SUM(JG458:JR458)","v":0},{"$f":"SUM(JS458:KD458)","v":0},{"$f":"SUM(KE458:KP458)","v":0},{"$f":"SUM(KQ458:LB458)","v":0},{"$f":"SUM(LC458:LN458)","v":0},{"$f":"SUM(LO458:LZ458)","v":0},{"$f":"SUM(MA458:MM458)","v":0},{"$f":"SUM(MN458:MX458)","v":0},{"$f":"SUM(MY458:NJ458)","v":0}]
["Total P&I",{"$f":"SUM(C457:N457)","v":0},{"$f":"SUM(O457:Z457)","v":0},{"$f":"SUM(AA457:AL457)","v":0},{"$f":"SUM(AM457:AX457)","v":0},{"$f":"SUM(AY457:BJ457)","v":0},{"$f":"SUM(BK457:BV457)","v":0},{"$f":"SUM(BW457:CH457)","v":0},{"$f":"SUM(CI457:CT457)","v":0},{"$f":"SUM(CU457:DF457)","v":0},{"$f":"SUM(DG457:DR457)","v":0},{"$f":"SUM(DS457:ED457)","v":0},{"$f":"SUM(EE457:EP457)","v":0},{"$f":"SUM(EQ457:FB457)","v":0},{"$f":"SUM(FC457:FN457)","v":0},{"$f":"SUM(FO457:FZ457)","v":0},{"$f":"SUM(GA457:GL457)","v":0},{"$f":"SUM(GM457:GX457)","v":0},{"$f":"SUM(GY457:HJ457)","v":0},{"$f":"SUM(HK457:HV457)","v":0},{"$f":"SUM(HW457:IH457)","v":0},{"$f":"SUM(II457:IT457)","v":0},{"$f":"SUM(IU457:JF457)","v":0},{"$f":"SUM(JG457:JR457)","v":0},{"$f":"SUM(JS457:KD457)","v":0},{"$f":"SUM(KE457:KP457)","v":0},{"$f":"SUM(KQ457:LB457)","v":0},{"$f":"SUM(LC457:LN457)","v":0},{"$f":"SUM(LO457:LZ457)","v":0},{"$f":"SUM(MA457:MM457)","v":0},{"$f":"SUM(MN457:MX457)","v":0},{"$f":"SUM(MY457:NJ457)","v":0}]
["Loan Fees",{"$f":"SUM(C460:N460)","v":0},{"$f":"SUM(O460:Z460)","v":0},{"$f":"SUM(AA460:AL460)","v":0},{"$f":"SUM(AM460:AX460)","v":0},{"$f":"SUM(AY460:BJ460)","v":0},{"$f":"SUM(BK460:BV460)","v":0},{"$f":"SUM(BW460:CH460)","v":0},{"$f":"SUM(CI460:CT460)","v":0},{"$f":"SUM(CU460:DF460)","v":0},{"$f":"SUM(DG460:DR460)","v":0},{"$f":"SUM(DS460:ED460)","v":0},{"$f":"SUM(EE460:EP460)","v":0},{"$f":"SUM(EQ460:FB460)","v":0},{"$f":"SUM(FC460:FN460)","v":0},{"$f":"SUM(FO460:FZ460)","v":0},{"$f":"SUM(GA460:GL460)","v":0},{"$f":"SUM(GM460:GX460)","v":0},{"$f":"SUM(GY460:HJ460)","v":0},{"$f":"SUM(HK460:HV460)","v":0},{"$f":"SUM(HW460:IH460)","v":0},{"$f":"SUM(II460:IT460)","v":0},{"$f":"SUM(IU460:JF460)","v":0},{"$f":"SUM(JG460:JR460)","v":0},{"$f":"SUM(JS460:KD460)","v":0},{"$f":"SUM(KE460:KP460)","v":0},{"$f":"SUM(KQ460:LB460)","v":0},{"$f":"SUM(LC460:LN460)","v":0},{"$f":"SUM(LO460:LZ460)","v":0},{"$f":"SUM(MA460:MM460)","v":0},{"$f":"SUM(MN460:MX460)","v":0},{"$f":"SUM(MY460:NJ460)","v":0}]
["All sources of Borrowed Funds"]
["Borrowed Amount",{"$f":"+B9+B15+B21+B27+B33+B39+B45+B51+B57+B63","v":100000},{"$f":"+C9+C15+C21+C27+C33+C39+C45+C51+C57+C63","v":0},{"$f":"+D9+D15+D21+D27+D33+D39+D45+D51+D57+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U9+U15+U21+U27+U33+U39+U45+U51+U57+U63","v":0},{"$f":"+V9+V15+V21+V27+V33+V39+V45+V51+V57+V63","v":0},{"$f":"+W9+W15+W21+W27+W33+W39+W45+W51+W57+W63","v":0},{"$f":"+X9+X15+X21+X27+X33+X39+X45+X51+X57+X63","v":0},0,0,0,0,0,0,0,0]
["Interest Payment",{"$f":"+B10+B16+B22+B28+B34+B40+B46+B52+B56+B62","v":-1949.5548337699022},{"$f":"+C10+C16+C22+C28+C34+C40+C46+C52+C56+C62","v":-3355.1436416159695},{"$f":"+D10+D16+D22+D28+D34+D40+D46+D52+D56+D62","v":-2591.4563417954628},-1796.6552430720205,-969.47272127224005,-170.18288340584752,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U10+U16+U22+U28+U34+U40+U46+U52+U56+U62","v":0},{"$f":"+V10+V16+V22+V28+V34+V40+V46+V52+V56+V62","v":0},{"$f":"+W10+W16+W22+W28+W34+W40+W46+W52+W56+W62","v":0},{"$f":"+X10+X16+X22+X28+X34+X40+X46+X52+X56+X62","v":0},0,0,0,0,0,0,0,0]
["Principal Payment",{"$f":"+B11+B17+B23+B29+B35+B41+B47+B53+B58+B64","v":-9125.665197813898},{"$f":"+C11+C17+C23+C29+C35+C41+C47+C53+C58+C64","v":-18807.165100785998},{"$f":"+D11+D17+D23+D29+D35+D41+D47+D53+D58+D64","v":-19573.398024939241},-20370.848460658432,-21200.788257530876,-10922.134958271577,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U11+U17+U23+U29+U35+U41+U47+U53+U58+U64","v":0},0,0,{"$f":"+X11+X17+X23+X29+X35+X41+X47+X53+X58+X64","v":0},0,0,0,0,0,0,0,0]
["Total P&I",{"$f":"+B12+B18+B24+B30+B36+B42+B48+B54+B59+B65","v":-11075.2200315838},{"$f":"+C12+C18+C24+C30+C36+C42+C48+C54+C59+C65","v":-22162.308742401969},{"$f":"+D12+D18+D24+D30+D36+D42+D48+D54+D59+D65","v":-22164.854366734704},-22167.503703730446,-22170.260978803119,-11092.317841677424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X12+X18+X24+X30+X36+X42+X48+X54+X59+X65","v":0},0,0,0,0,0,0,0,0]
["Loan Fees",{"$f":"-(+B13+B19+B25+B31+B37+B43+B49+B55+B61+B67)","v":-1000},{"$f":"-(+C13+C19+C25+C31+C37+C43+C49+C55+C61+C67)","v":0},{"$f":"-(+D13+D19+D25+D31+D37+D43+D49+D55+D61+D67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(+U13+U19+U25+U31+U37+U43+U49+U55+U61+U67)","v":0},{"$f":"-(+V13+V19+V25+V31+V37+V43+V49+V55+V61+V67)","v":0},{"$f":"-(+W13+W19+W25+W31+W37+W43+W49+W55+W61+W67)","v":0},{"$f":"-(+X13+X19+X25+X31+X37+X43+X49+X55+X61+X67)","v":0},0,0,0,0,0,0,0,0]
["Accumulated Principal Pmts",{"$f":"+B71","v":-9125.665197813898},{"$f":"+B74+C71","v":-27932.830298599896},-47506.228323539137,-67877.076784197561,-89077.865041728437,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,{"$f":"+U74+V71","v":-100000.00000000001},-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001,-100000.00000000001]
["Unpaid Principal",{"$f":"+B69+B71","v":90874.334802186102},{"$f":"+B75+C69+C71","v":72067.169701400097},52493.771676460856,32122.923215802424,10922.134958271548,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,{"$f":"+U75+V69+V71","v":-2.9103830456733704E-11},-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11]
["Equity Investments"]
[{"$f":"IF('Funding Plan'!C32<>\"\",'Funding Plan'!C32,\"Source #1\")","v":"Equity Investment"},{"$f":"+B268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U268","v":0},0,0,{"$f":"+X268","v":0},0,0,0,0,0,0,{"$f":"+AE268","v":0},{"$f":"+AF268","v":0}]
[{"$f":"IF('Funding Plan'!D32<>\"\",'Funding Plan'!D32,\"Source #2\")","v":"Source #2"},{"$f":"+B275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U275","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF275","v":0}]
[{"$f":"IF('Funding Plan'!E32<>\"\",'Funding Plan'!E32,\"Source #3\")","v":"Source #3"},{"$f":"+B282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U282","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF282","v":0}]
[{"$f":"IF('Funding Plan'!F32<>\"\",'Funding Plan'!F32,\"Source #4\")","v":"Source #4"},{"$f":"+B289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U289","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF289","v":0}]
[{"$f":"IF('Funding Plan'!G32<>\"\",'Funding Plan'!G32,\"Source #5\")","v":"Source #5"},{"$f":"+B296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U296","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF296","v":0}]
[{"$f":"IF('Funding Plan'!H32<>\"\",'Funding Plan'!H32,\"Source #6\")","v":"Source #6"},{"$f":"+B303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U303","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF303","v":0}]
[{"$f":"IF('Funding Plan'!I32<>\"\",'Funding Plan'!I32,\"Source #7\")","v":"Source #7"},{"$f":"+B310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U310","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF310","v":0}]
[{"$f":"IF('Funding Plan'!J32<>\"\",'Funding Plan'!J32,\"Source #8\")","v":"Source #8"},{"$f":"+B317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U317","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF317","v":0}]
[{"$f":"IF('Funding Plan'!K32<>\"\",'Funding Plan'!K32,\"Source #9\")","v":"Source #9"},{"$f":"+B324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF324","v":0}]
[{"$f":"IF('Funding Plan'!L32<>\"\",'Funding Plan'!L32,\"Source #10\")","v":"Source #10"},{"$f":"+B331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U331","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF331","v":0}]
["Total",{"$f":"SUM(B77:B86)","v":0},{"$f":"SUM(C77:C86)","v":0},{"$f":"SUM(D77:D86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U77:U86)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF77:AF86)","v":0}]
["Accumulated",{"$f":"+B87","v":0},{"$f":"+C87+B88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V87+U88","v":0},0,0,0,0,0,0,0,0,0,0]
["Grants"]
[{"$f":"IF('Funding Plan'!C40<>\"\",'Funding Plan'!C40,\"Source #1\")","v":"USDA REAP Grant"},{"$f":"+E160","v":177185.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!D40<>\"\",'Funding Plan'!D40,\"Source #2\")","v":"SEP Grant"},{"$f":"+E170","v":100000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!E40<>\"\",'Funding Plan'!E40,\"Source #3\")","v":"USFS Biomass Utilization Study Grant"},{"$f":"+E180","v":46245},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X180","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!F40<>\"\",'Funding Plan'!F40,\"Source #4\")","v":"Source #4"},{"$f":"+E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X190","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!G40<>\"\",'Funding Plan'!G40,\"Source #5\")","v":"Source #5"},{"$f":"+E200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!H40<>\"\",'Funding Plan'!H40,\"Source #6\")","v":"Source #6"},{"$f":"+E210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!I40<>\"\",'Funding Plan'!I40,\"Source #7\")","v":"Source #7"},{"$f":"+E220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X220","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!J40<>\"\",'Funding Plan'!J40,\"Source #8\")","v":"Source #8"},{"$f":"+E230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X230","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!K40<>\"\",'Funding Plan'!K40,\"Source #9\")","v":"Source #9"},{"$f":"+E240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X240","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!L40<>\"\",'Funding Plan'!L40,\"Source #10\")","v":"Source #10"},{"$f":"+E250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X250","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B90:B99)","v":323430.75},{"$f":"SUM(C90:C99)","v":0},{"$f":"SUM(D90:D99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U90:U99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF90:AF99)","v":0}]
["Accumulated",{"$f":"+B100","v":323430.75},{"$f":"+B101+C100","v":323430.75},323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,{"$f":"+U101+V100","v":323430.75},323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,323430.75,{"$f":"+AE101+AF100","v":323430.75}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Grant Work Area Below"]
["Toggle_Comments","Hidden"]
[]
[]
[]
["Project Year (As numbered)",null,null,null,{"$f":"FirstYear_0or1","v":1},{"$f":"E152+1","v":2},{"$f":"F152+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AH152+1","v":31}]
["Project Year (Calculation)",null,null,null,{"$f":"+B6","v":1},{"$f":"+C6","v":2},{"$f":"+D6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Grant #1 C","Federal Tax Rate","State Tax Rate","Total Tax Rate"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":177185.75},{"$f":"IF(F$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$C$265,'Funding Plan'!$C$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(F155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(G155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(H155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(I155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(J155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(K155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(L155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(M155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(N155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(O155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(P155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Q155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(R155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(S155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(T155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(U155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(V155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(W155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(X155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Y155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Z155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AA155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AB155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AC155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AD155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AE155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AF155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AG155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AH155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AI155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E156>0,E156,0)","v":0},{"$f":"IF(E157>0,E157-1,IF(F156>0,F156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(F157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(G157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(H157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(I157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(J157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(K157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(L157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(M157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(N157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(O157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(P157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Q157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(R157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(S157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(T157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(U157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(V157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(W157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(X157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Y157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Z157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AA157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AB157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AC157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AD157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AE157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AF157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AG157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AH157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AI157>0,'Funding Plan'!$C$73/'Funding Plan'!$C$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!C252","v":0},{"$f":"'Funding Plan'!C253","v":0},{"$f":"B159+C159","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!E155,'Funding Schedule'!E158)","v":177185.75},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F155,'Funding Schedule'!F158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G155,'Funding Schedule'!G158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H155,'Funding Schedule'!H158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I155,'Funding Schedule'!I158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J155,'Funding Schedule'!J158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K155,'Funding Schedule'!K158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L155,'Funding Schedule'!L158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M155,'Funding Schedule'!M158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N155,'Funding Schedule'!N158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O155,'Funding Schedule'!O158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P155,'Funding Schedule'!P158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q155,'Funding Schedule'!Q158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R155,'Funding Schedule'!R158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S155,'Funding Schedule'!S158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T155,'Funding Schedule'!T158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U155,'Funding Schedule'!U158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V155,'Funding Schedule'!V158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W155,'Funding Schedule'!W158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X155,'Funding Schedule'!X158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y155,'Funding Schedule'!Y158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z155,'Funding Schedule'!Z158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA155,'Funding Schedule'!AA158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB155,'Funding Schedule'!AB158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC155,'Funding Schedule'!AC158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD155,'Funding Schedule'!AD158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE155,'Funding Schedule'!AE158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF155,'Funding Schedule'!AF158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG155,'Funding Schedule'!AG158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH155,'Funding Schedule'!AH158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI155,'Funding Schedule'!AI158)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E159*(1-$D159)","v":177185.75},{"$f":"F159*(1-$D159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI159*(1-$D159)","v":0}]
["Federal taxes owed",null,null,null,{"$f":"E155/(1-$B159-$C159)*$B159","v":0},{"$f":"F155/(1-$B159-$C159)*$B159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI155/(1-$B159-$C159)*$B159","v":0}]
["State taxes owed",null,null,null,{"$f":"E155/(1-$B159-$C159)*$C159","v":0},{"$f":"F155/(1-$B159-$C159)*$C159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI155/(1-$B159-$C159)*$C159","v":0}]
[null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
["Grant #2 D"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":100000},{"$f":"IF(F$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$D$265,'Funding Plan'!$D$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(F165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(G165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(H165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(I165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(J165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(K165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(L165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(M165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(N165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(O165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(P165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Q165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(R165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(S165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(T165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(U165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(V165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(W165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(X165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Y165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Z165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AA165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AB165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AC165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AD165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AE165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AF165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AG165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AH165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AI165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E166>0,E166,0)","v":0},{"$f":"IF(E167>0,E167-1,IF(F166>0,F166,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(F167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(G167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(H167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(I167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(J167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(K167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(L167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(M167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(N167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(O167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(P167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Q167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(R167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(S167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(T167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(U167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(V167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(W167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(X167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Y167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Z167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AA167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AB167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AC167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AD167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AE167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AF167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AG167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AH167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AI167>0,'Funding Plan'!$D$73/'Funding Plan'!$D$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!D252","v":0},{"$f":"'Funding Plan'!D253","v":0},{"$f":"B169+C169","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!E165,'Funding Schedule'!E168)","v":100000},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F165,'Funding Schedule'!F168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G165,'Funding Schedule'!G168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H165,'Funding Schedule'!H168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I165,'Funding Schedule'!I168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J165,'Funding Schedule'!J168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K165,'Funding Schedule'!K168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L165,'Funding Schedule'!L168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M165,'Funding Schedule'!M168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N165,'Funding Schedule'!N168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O165,'Funding Schedule'!O168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P165,'Funding Schedule'!P168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q165,'Funding Schedule'!Q168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R165,'Funding Schedule'!R168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S165,'Funding Schedule'!S168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T165,'Funding Schedule'!T168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U165,'Funding Schedule'!U168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V165,'Funding Schedule'!V168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W165,'Funding Schedule'!W168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X165,'Funding Schedule'!X168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y165,'Funding Schedule'!Y168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z165,'Funding Schedule'!Z168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA165,'Funding Schedule'!AA168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB165,'Funding Schedule'!AB168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC165,'Funding Schedule'!AC168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD165,'Funding Schedule'!AD168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE165,'Funding Schedule'!AE168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF165,'Funding Schedule'!AF168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG165,'Funding Schedule'!AG168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH165,'Funding Schedule'!AH168)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI165,'Funding Schedule'!AI168)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E169*(1-$D169)","v":100000},{"$f":"F169*(1-$D169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI169*(1-$D169)","v":0}]
["Federal taxes owed",null,null,null,{"$f":"E165/(1-$B169-$C169)*$B169","v":0},{"$f":"F165/(1-$B169-$C169)*$B169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI165/(1-$B169-$C169)*$B169","v":0}]
["State taxes owed",null,null,null,{"$f":"E165/(1-$B169-$C169)*$C169","v":0},{"$f":"F165/(1-$B169-$C169)*$C169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI165/(1-$B169-$C169)*$C169","v":0}]
[null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
["Grant #3 E"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":46245},{"$f":"IF(F$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$E$265,'Funding Plan'!$E$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(F175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(G175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(H175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(I175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(J175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(K175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(L175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(M175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(N175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(O175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(P175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Q175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(R175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(S175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(T175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(U175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(V175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(W175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(X175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Y175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Z175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AA175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AB175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AC175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AD175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AE175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AF175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AG175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AH175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AI175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E176>0,E176,0)","v":0},{"$f":"IF(E177>0,E177-1,IF(F176>0,F176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(F177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(G177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(H177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(I177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(J177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(K177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(L177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(M177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(N177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(O177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(P177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Q177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(R177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(S177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(T177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(U177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(V177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(W177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(X177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Y177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Z177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AA177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AB177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AC177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AD177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AE177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AF177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AG177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AH177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AI177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!E252","v":0},{"$f":"'Funding Plan'!E253","v":0},{"$f":"'Funding Plan'!E254","v":0},{"$f":"IF('Funding Plan'!$E$44=\"Lump Sum\",'Funding Schedule'!E175,'Funding Schedule'!E178)","v":46245},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F175,'Funding Schedule'!F178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G175,'Funding Schedule'!G178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H175,'Funding Schedule'!H178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I175,'Funding Schedule'!I178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J175,'Funding Schedule'!J178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K175,'Funding Schedule'!K178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L175,'Funding Schedule'!L178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M175,'Funding Schedule'!M178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N175,'Funding Schedule'!N178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O175,'Funding Schedule'!O178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P175,'Funding Schedule'!P178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q175,'Funding Schedule'!Q178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R175,'Funding Schedule'!R178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S175,'Funding Schedule'!S178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T175,'Funding Schedule'!T178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U175,'Funding Schedule'!U178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V175,'Funding Schedule'!V178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W175,'Funding Schedule'!W178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X175,'Funding Schedule'!X178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y175,'Funding Schedule'!Y178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z175,'Funding Schedule'!Z178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA175,'Funding Schedule'!AA178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB175,'Funding Schedule'!AB178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC175,'Funding Schedule'!AC178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD175,'Funding Schedule'!AD178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE175,'Funding Schedule'!AE178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF175,'Funding Schedule'!AF178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG175,'Funding Schedule'!AG178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH175,'Funding Schedule'!AH178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI175,'Funding Schedule'!AI178)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E179*(1-$D179)","v":46245},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E175*$B179","v":0},{"$f":"F175*$B179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175*$B179","v":0}]
["State taxes owed",null,null,null,{"$f":"E175*$C179","v":0},{"$f":"F175*$C179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175*$C179","v":0}]
[]
["Grant #4 F"]
["Lump Sum investmant",null,null,null,{"$f":"IF(E$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$F$265,'Funding Plan'!$F$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(F185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(G185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(H185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(I185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(J185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(K185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(L185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(M185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(N185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(O185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(P185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Q185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(R185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(S185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(T185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(U185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(V185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(W185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(X185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Y185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Z185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AA185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AB185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AC185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AD185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AE185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AF185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AG185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AH185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AI185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E186>0,E186,0)","v":0},{"$f":"IF(E187>0,E187-1,IF(F186>0,F186,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(F187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(G187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(H187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(I187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(J187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(K187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(L187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(M187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(N187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(O187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(P187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Q187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(R187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(S187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(T187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(U187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(V187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(W187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(X187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Y187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Z187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AA187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AB187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AC187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AD187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AE187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AF187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AG187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AH187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AI187>0,'Funding Plan'!$F$73/'Funding Plan'!$F$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!F252","v":0},null,{"$f":"'Funding Plan'!F254","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!E185,'Funding Schedule'!E188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F185,'Funding Schedule'!F188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G185,'Funding Schedule'!G188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H185,'Funding Schedule'!H188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I185,'Funding Schedule'!I188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J185,'Funding Schedule'!J188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K185,'Funding Schedule'!K188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L185,'Funding Schedule'!L188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M185,'Funding Schedule'!M188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N185,'Funding Schedule'!N188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O185,'Funding Schedule'!O188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P185,'Funding Schedule'!P188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q185,'Funding Schedule'!Q188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R185,'Funding Schedule'!R188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S185,'Funding Schedule'!S188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T185,'Funding Schedule'!T188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U185,'Funding Schedule'!U188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V185,'Funding Schedule'!V188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W185,'Funding Schedule'!W188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X185,'Funding Schedule'!X188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y185,'Funding Schedule'!Y188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z185,'Funding Schedule'!Z188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA185,'Funding Schedule'!AA188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB185,'Funding Schedule'!AB188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC185,'Funding Schedule'!AC188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD185,'Funding Schedule'!AD188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE185,'Funding Schedule'!AE188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF185,'Funding Schedule'!AF188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG185,'Funding Schedule'!AG188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH185,'Funding Schedule'!AH188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI185,'Funding Schedule'!AI188)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E189*(1-$D189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E185*$B189","v":0},{"$f":"F185*$B189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI185*$B189","v":0}]
["State taxes owed",null,null,null,{"$f":"E185*$C189","v":0},{"$f":"F185*$C189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI185*$C189","v":0}]
[]
["Grant #5 G"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$G$265,'Funding Plan'!$G$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(F195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(G195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(H195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(I195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(J195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(K195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(L195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(M195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(N195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(O195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(P195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Q195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(R195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(S195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(T195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(U195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(V195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(W195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(X195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Y195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Z195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AA195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AB195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AC195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AD195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AE195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AF195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AG195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AH195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AI195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E196>0,E196,0)","v":0},{"$f":"IF(E197>0,E197-1,IF(F196>0,F196,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(F197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(G197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(H197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(I197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(J197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(K197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(L197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(M197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(N197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(O197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(P197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Q197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(R197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(S197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(T197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(U197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(V197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(W197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(X197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Y197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Z197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AA197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AB197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AC197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AD197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AE197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AF197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AG197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AH197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AI197>0,'Funding Plan'!$G$73/'Funding Plan'!$G$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!G252","v":0},null,{"$f":"'Funding Plan'!G254","v":0},{"$f":"IF('Funding Plan'!$G$44=\"Lump Sum\",'Funding Schedule'!E195,'Funding Schedule'!E198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F195,'Funding Schedule'!F198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G195,'Funding Schedule'!G198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H195,'Funding Schedule'!H198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I195,'Funding Schedule'!I198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J195,'Funding Schedule'!J198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K195,'Funding Schedule'!K198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L195,'Funding Schedule'!L198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M195,'Funding Schedule'!M198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N195,'Funding Schedule'!N198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O195,'Funding Schedule'!O198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P195,'Funding Schedule'!P198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q195,'Funding Schedule'!Q198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R195,'Funding Schedule'!R198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S195,'Funding Schedule'!S198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T195,'Funding Schedule'!T198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U195,'Funding Schedule'!U198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V195,'Funding Schedule'!V198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W195,'Funding Schedule'!W198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X195,'Funding Schedule'!X198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y195,'Funding Schedule'!Y198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z195,'Funding Schedule'!Z198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA195,'Funding Schedule'!AA198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB195,'Funding Schedule'!AB198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC195,'Funding Schedule'!AC198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD195,'Funding Schedule'!AD198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE195,'Funding Schedule'!AE198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF195,'Funding Schedule'!AF198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG195,'Funding Schedule'!AG198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH195,'Funding Schedule'!AH198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI195,'Funding Schedule'!AI198)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E199*(1-$D199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E195*$B199","v":0},{"$f":"F195*$B199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI195*$B199","v":0}]
["State taxes owed",null,null,null,{"$f":"E195*$C199","v":0},{"$f":"F195*$C199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI195*$C199","v":0}]
[]
["Grant #6 H"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$H$265,'Funding Plan'!$H$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(F205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(G205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(H205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(I205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(J205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(K205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(L205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(M205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(N205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(O205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(P205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Q205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(R205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(S205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(T205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(U205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(V205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(W205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(X205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Y205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Z205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AA205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AB205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AC205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AD205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AE205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AF205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AG205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AH205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AI205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E206>0,E206,0)","v":0},{"$f":"IF(E207>0,E207-1,IF(F206>0,F206,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(F207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(G207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(H207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(I207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(J207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(K207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(L207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(M207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(N207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(O207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(P207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Q207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(R207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(S207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(T207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(U207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(V207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(W207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(X207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Y207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Z207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AA207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AB207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AC207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AD207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AE207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AF207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AG207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AH207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AI207>0,'Funding Plan'!$H$73/'Funding Plan'!$H$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!H252","v":0},null,{"$f":"'Funding Plan'!H254","v":0},{"$f":"IF('Funding Plan'!$H$44=\"Lump Sum\",'Funding Schedule'!E205,'Funding Schedule'!E208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F205,'Funding Schedule'!F208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G205,'Funding Schedule'!G208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H205,'Funding Schedule'!H208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I205,'Funding Schedule'!I208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J205,'Funding Schedule'!J208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K205,'Funding Schedule'!K208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L205,'Funding Schedule'!L208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M205,'Funding Schedule'!M208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N205,'Funding Schedule'!N208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O205,'Funding Schedule'!O208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P205,'Funding Schedule'!P208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q205,'Funding Schedule'!Q208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R205,'Funding Schedule'!R208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S205,'Funding Schedule'!S208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T205,'Funding Schedule'!T208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U205,'Funding Schedule'!U208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V205,'Funding Schedule'!V208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W205,'Funding Schedule'!W208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X205,'Funding Schedule'!X208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y205,'Funding Schedule'!Y208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z205,'Funding Schedule'!Z208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA205,'Funding Schedule'!AA208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB205,'Funding Schedule'!AB208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC205,'Funding Schedule'!AC208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD205,'Funding Schedule'!AD208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE205,'Funding Schedule'!AE208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF205,'Funding Schedule'!AF208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG205,'Funding Schedule'!AG208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH205,'Funding Schedule'!AH208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI205,'Funding Schedule'!AI208)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E209*(1-$D209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E205*$B209","v":0},{"$f":"F205*$B209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI205*$B209","v":0}]
["State taxes owed",null,null,null,{"$f":"E205*$C209","v":0},{"$f":"F205*$C209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI205*$C209","v":0}]
[]
["Grant #7 I"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$I$265,'Funding Plan'!$I$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(F215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(G215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(H215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(I215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(J215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(K215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(L215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(M215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(N215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(O215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(P215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Q215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(R215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(S215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(T215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(U215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(V215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(W215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(X215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Y215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Z215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AA215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AB215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AC215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AD215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AE215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AF215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AG215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AH215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AI215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E216>0,E216,0)","v":0},{"$f":"IF(E217>0,E217-1,IF(F216>0,F216,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(F217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(G217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(H217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(I217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(J217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(K217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(L217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(M217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(N217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(O217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(P217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Q217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(R217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(S217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(T217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(U217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(V217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(W217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(X217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Y217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Z217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AA217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AB217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AC217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AD217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AE217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AF217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AG217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AH217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AI217>0,'Funding Plan'!$I$73/'Funding Plan'!$I$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!I252","v":0},null,{"$f":"'Funding Plan'!I254","v":0},{"$f":"IF('Funding Plan'!$I$44=\"Lump Sum\",'Funding Schedule'!E215,'Funding Schedule'!E218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F215,'Funding Schedule'!F218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G215,'Funding Schedule'!G218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H215,'Funding Schedule'!H218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I215,'Funding Schedule'!I218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J215,'Funding Schedule'!J218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K215,'Funding Schedule'!K218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L215,'Funding Schedule'!L218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M215,'Funding Schedule'!M218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N215,'Funding Schedule'!N218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O215,'Funding Schedule'!O218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P215,'Funding Schedule'!P218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q215,'Funding Schedule'!Q218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R215,'Funding Schedule'!R218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S215,'Funding Schedule'!S218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T215,'Funding Schedule'!T218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U215,'Funding Schedule'!U218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V215,'Funding Schedule'!V218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W215,'Funding Schedule'!W218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X215,'Funding Schedule'!X218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y215,'Funding Schedule'!Y218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z215,'Funding Schedule'!Z218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA215,'Funding Schedule'!AA218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB215,'Funding Schedule'!AB218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC215,'Funding Schedule'!AC218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD215,'Funding Schedule'!AD218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE215,'Funding Schedule'!AE218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF215,'Funding Schedule'!AF218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG215,'Funding Schedule'!AG218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH215,'Funding Schedule'!AH218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI215,'Funding Schedule'!AI218)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E219*(1-$D219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E215*$B219","v":0},{"$f":"F215*$B219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI215*$B219","v":0}]
["State taxes owed",null,null,null,{"$f":"E215*$C219","v":0},{"$f":"F215*$C219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI215*$C219","v":0}]
[]
["Grant #8 J"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$J$265,'Funding Plan'!$J$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(F225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(G225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(H225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(I225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(J225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(K225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(L225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(M225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(N225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(O225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(P225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Q225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(R225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(S225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(T225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(U225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(V225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(W225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(X225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Y225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Z225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AA225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AB225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AC225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AD225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AE225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AF225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AG225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AH225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AI225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E226>0,E226,0)","v":0},{"$f":"IF(E227>0,E227-1,IF(F226>0,F226,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(F227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(G227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(H227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(I227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(J227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(K227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(L227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(M227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(N227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(O227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(P227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Q227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(R227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(S227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(T227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(U227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(V227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(W227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(X227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Y227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Z227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AA227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AB227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AC227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AD227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AE227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AF227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AG227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AH227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AI227>0,'Funding Plan'!$J$73/'Funding Plan'!$J$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!J252","v":0},null,{"$f":"'Funding Plan'!J254","v":0},{"$f":"IF('Funding Plan'!$J$44=\"Lump Sum\",'Funding Schedule'!E225,'Funding Schedule'!E228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F225,'Funding Schedule'!F228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G225,'Funding Schedule'!G228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H225,'Funding Schedule'!H228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I225,'Funding Schedule'!I228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J225,'Funding Schedule'!J228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K225,'Funding Schedule'!K228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L225,'Funding Schedule'!L228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M225,'Funding Schedule'!M228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N225,'Funding Schedule'!N228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O225,'Funding Schedule'!O228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P225,'Funding Schedule'!P228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q225,'Funding Schedule'!Q228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R225,'Funding Schedule'!R228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S225,'Funding Schedule'!S228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T225,'Funding Schedule'!T228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U225,'Funding Schedule'!U228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V225,'Funding Schedule'!V228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W225,'Funding Schedule'!W228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X225,'Funding Schedule'!X228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y225,'Funding Schedule'!Y228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z225,'Funding Schedule'!Z228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA225,'Funding Schedule'!AA228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB225,'Funding Schedule'!AB228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC225,'Funding Schedule'!AC228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD225,'Funding Schedule'!AD228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE225,'Funding Schedule'!AE228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF225,'Funding Schedule'!AF228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG225,'Funding Schedule'!AG228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH225,'Funding Schedule'!AH228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI225,'Funding Schedule'!AI228)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E229*(1-$D229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E225*$B229","v":0},{"$f":"F225*$B229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI225*$B229","v":0}]
["State taxes owed",null,null,null,{"$f":"E225*$C229","v":0},{"$f":"F225*$C229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI225*$C229","v":0}]
[]
["Grant #9 K"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$K$265,'Funding Plan'!$K$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(F235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(G235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(H235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(I235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(J235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(K235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(L235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(M235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(N235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(O235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(P235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Q235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(R235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(S235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(T235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(U235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(V235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(W235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(X235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Y235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Z235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AA235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AB235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AC235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AD235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AE235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AF235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AG235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AH235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AI235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E236>0,E236,0)","v":0},{"$f":"IF(E237>0,E237-1,IF(F236>0,F236,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(F237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(G237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(H237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(I237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(J237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(K237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(L237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(M237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(N237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(O237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(P237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Q237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(R237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(S237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(T237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(U237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(V237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(W237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(X237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Y237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Z237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AA237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AB237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AC237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AD237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AE237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AF237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AG237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AH237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AI237>0,'Funding Plan'!$K$73/'Funding Plan'!$K$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!K252","v":0},null,{"$f":"'Funding Plan'!K254","v":0},{"$f":"IF('Funding Plan'!$K$44=\"Lump Sum\",'Funding Schedule'!E235,'Funding Schedule'!E238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F235,'Funding Schedule'!F238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G235,'Funding Schedule'!G238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H235,'Funding Schedule'!H238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I235,'Funding Schedule'!I238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J235,'Funding Schedule'!J238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K235,'Funding Schedule'!K238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L235,'Funding Schedule'!L238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M235,'Funding Schedule'!M238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N235,'Funding Schedule'!N238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O235,'Funding Schedule'!O238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P235,'Funding Schedule'!P238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q235,'Funding Schedule'!Q238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R235,'Funding Schedule'!R238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S235,'Funding Schedule'!S238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T235,'Funding Schedule'!T238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U235,'Funding Schedule'!U238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V235,'Funding Schedule'!V238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W235,'Funding Schedule'!W238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X235,'Funding Schedule'!X238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y235,'Funding Schedule'!Y238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z235,'Funding Schedule'!Z238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA235,'Funding Schedule'!AA238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB235,'Funding Schedule'!AB238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC235,'Funding Schedule'!AC238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD235,'Funding Schedule'!AD238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE235,'Funding Schedule'!AE238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF235,'Funding Schedule'!AF238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG235,'Funding Schedule'!AG238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH235,'Funding Schedule'!AH238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI235,'Funding Schedule'!AI238)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E239*(1-$D239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E235*$B239","v":0},{"$f":"F235*$B239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI235*$B239","v":0}]
["State taxes owed",null,null,null,{"$f":"E235*$C239","v":0},{"$f":"F235*$C239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI235*$C239","v":0}]
[]
["Grant #10 L"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$L$265,'Funding Plan'!$L$73,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(F245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(G245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(H245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(I245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(J245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(K245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(L245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(M245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(N245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(O245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(P245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Q245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(R245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(S245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(T245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(U245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(V245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(W245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(X245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Y245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Z245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AA245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AB245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AC245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AD245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AE245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AF245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AG245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AH245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AI245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E246>0,E246,0)","v":0},{"$f":"IF(E247>0,E247-1,IF(F246>0,F246,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(F247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(G247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(H247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(I247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(J247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(K247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(L247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(M247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(N247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(O247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(P247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Q247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(R247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(S247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(T247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(U247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(V247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(W247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(X247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Y247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Z247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AA247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AB247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AC247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AD247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AE247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AF247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AG247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AH247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AI247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!L252","v":0},null,{"$f":"'Funding Plan'!L254","v":0},{"$f":"IF('Funding Plan'!$L$44=\"Lump Sum\",'Funding Schedule'!E245,'Funding Schedule'!E248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F245,'Funding Schedule'!F248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G245,'Funding Schedule'!G248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H245,'Funding Schedule'!H248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I245,'Funding Schedule'!I248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J245,'Funding Schedule'!J248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K245,'Funding Schedule'!K248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L245,'Funding Schedule'!L248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M245,'Funding Schedule'!M248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N245,'Funding Schedule'!N248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O245,'Funding Schedule'!O248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P245,'Funding Schedule'!P248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q245,'Funding Schedule'!Q248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R245,'Funding Schedule'!R248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S245,'Funding Schedule'!S248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T245,'Funding Schedule'!T248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U245,'Funding Schedule'!U248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V245,'Funding Schedule'!V248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W245,'Funding Schedule'!W248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X245,'Funding Schedule'!X248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y245,'Funding Schedule'!Y248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z245,'Funding Schedule'!Z248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA245,'Funding Schedule'!AA248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB245,'Funding Schedule'!AB248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC245,'Funding Schedule'!AC248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD245,'Funding Schedule'!AD248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE245,'Funding Schedule'!AE248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF245,'Funding Schedule'!AF248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG245,'Funding Schedule'!AG248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH245,'Funding Schedule'!AH248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI245,'Funding Schedule'!AI248)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E249*(1-$D249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E245*$B249","v":0},{"$f":"F245*$B249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI245*$B249","v":0}]
["State taxes owed",null,null,null,{"$f":"E245*$C249","v":0},{"$f":"F245*$C249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI245*$C249","v":0}]
[]
["Totals (after tax)",null,null,"Investment after taxes",{"$f":"E160+E170+E180+E190+E200+E210+E220+E230+E240+E250","v":323430.75},{"$f":"F160+F170+F180+F190+F200+F210+F220+F230+F240+F250","v":0},{"$f":"G160+G170+G180+G190+G200+G210+G220+G230+G240+G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI160+AI170+AI180+AI190+AI200+AI210+AI220+AI230+AI240+AI250","v":0}]
[null,null,null,"Federal Taxes Owed",{"$f":"E161+E171+E181+E191+E201+E211+E221+E231+E241+E251","v":0},{"$f":"F161+F171+F181+F191+F201+F211+F221+F231+F241+F251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI161+AI171+AI181+AI191+AI201+AI211+AI221+AI231+AI241+AI251","v":0}]
[null,null,null,"State Taxes Owed",{"$f":"E162+E172+E182+E192+E202+E212+E222+E232+E242+E252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI162+AI172+AI182+AI192+AI202+AI212+AI222+AI232+AI242+AI252","v":0}]
[null,null,null,null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
[]
[]
[]
["Equity Work Area Below"]
[null,{"$f":"+B6","v":1},{"$f":"+C6","v":2},{"$f":"+D6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"+AF6","v":31}]
["Equity #1"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$C$264,'Funding Plan'!$C$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(C264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(D264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(E264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(F264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(G264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(H264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(I264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(J264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(K264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(L264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(M264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(N264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(O264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(P264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Q264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(R264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(S264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(T264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(U264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(V264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(W264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(X264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Y264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Z264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AA264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AB264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AC264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AD264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AE264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AF264>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B265>0,B265,0)","v":0},{"$f":"IF(B266>0,B266-1,IF(C265>0,C265,0))","v":0},{"$f":"IF(C266>0,C266-1,IF(D265>0,D265,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(C266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(D266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(E266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(F266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(G266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(H266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(I266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(J266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(K266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(L266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(M266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(N266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(O266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(P266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Q266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(R266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(S266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(T266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(U266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(V266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(W266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(X266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Y266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Z266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AA266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AB266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AC266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AD266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AE266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AF266>0,'Funding Plan'!$C$72/'Funding Plan'!$C$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!B264,'Funding Schedule'!B267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!C264,'Funding Schedule'!C267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!D264,'Funding Schedule'!D267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!E264,'Funding Schedule'!E267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!F264,'Funding Schedule'!F267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!G264,'Funding Schedule'!G267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!H264,'Funding Schedule'!H267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!I264,'Funding Schedule'!I267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!J264,'Funding Schedule'!J267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!K264,'Funding Schedule'!K267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!L264,'Funding Schedule'!L267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!M264,'Funding Schedule'!M267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!N264,'Funding Schedule'!N267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!O264,'Funding Schedule'!O267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!P264,'Funding Schedule'!P267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!Q264,'Funding Schedule'!Q267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!R264,'Funding Schedule'!R267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!S264,'Funding Schedule'!S267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!T264,'Funding Schedule'!T267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!U264,'Funding Schedule'!U267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!V264,'Funding Schedule'!V267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!W264,'Funding Schedule'!W267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!X264,'Funding Schedule'!X267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!Y264,'Funding Schedule'!Y267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!Z264,'Funding Schedule'!Z267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AA264,'Funding Schedule'!AA267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AB264,'Funding Schedule'!AB267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AC264,'Funding Schedule'!AC267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AD264,'Funding Schedule'!AD267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AE264,'Funding Schedule'!AE267)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AF264,'Funding Schedule'!AF267)","v":0}]
[]
["Equity #2"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$D$264,'Funding Plan'!$D$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(C271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(D271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(E271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(F271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(G271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(H271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(I271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(J271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(K271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(L271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(M271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(N271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(O271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(P271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Q271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(R271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(S271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(T271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(U271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(V271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(W271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(X271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Y271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Z271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AA271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AB271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AC271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AD271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AE271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AF271>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B272>0,B272,0)","v":0},{"$f":"IF(B273>0,B273-1,IF(C272>0,C272,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(C273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(D273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(E273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(F273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(G273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(H273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(I273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(J273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(K273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(L273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(M273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(N273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(O273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(P273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Q273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(R273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(S273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(T273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(U273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(V273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(W273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(X273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Y273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Z273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AA273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AB273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AC273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AD273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AE273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AF273>0,'Funding Plan'!$D$72/'Funding Plan'!$D$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!B271,'Funding Schedule'!B274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!C271,'Funding Schedule'!C274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!D271,'Funding Schedule'!D274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!E271,'Funding Schedule'!E274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!F271,'Funding Schedule'!F274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!G271,'Funding Schedule'!G274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!H271,'Funding Schedule'!H274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!I271,'Funding Schedule'!I274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!J271,'Funding Schedule'!J274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!K271,'Funding Schedule'!K274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!L271,'Funding Schedule'!L274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!M271,'Funding Schedule'!M274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!N271,'Funding Schedule'!N274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!O271,'Funding Schedule'!O274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!P271,'Funding Schedule'!P274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!Q271,'Funding Schedule'!Q274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!R271,'Funding Schedule'!R274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!S271,'Funding Schedule'!S274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!T271,'Funding Schedule'!T274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!U271,'Funding Schedule'!U274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!V271,'Funding Schedule'!V274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!W271,'Funding Schedule'!W274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!X271,'Funding Schedule'!X274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!Y271,'Funding Schedule'!Y274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!Z271,'Funding Schedule'!Z274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AA271,'Funding Schedule'!AA274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AB271,'Funding Schedule'!AB274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AC271,'Funding Schedule'!AC274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AD271,'Funding Schedule'!AD274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AE271,'Funding Schedule'!AE274)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AF271,'Funding Schedule'!AF274)","v":0}]
[]
["Equity #3"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$E$264,'Funding Plan'!$E$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(C278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(D278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(E278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(F278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(G278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(H278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(I278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(J278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(K278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(L278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(M278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(N278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(O278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(P278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Q278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(R278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(S278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(T278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(U278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(V278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(W278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(X278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Y278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Z278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AA278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AB278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AC278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AD278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AE278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AF278>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B279>0,B279,0)","v":0},{"$f":"IF(B280>0,B280-1,IF(C279>0,C279,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(C280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(D280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(E280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(F280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(G280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(H280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(I280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(J280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(K280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(L280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(M280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(N280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(O280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(P280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Q280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(R280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(S280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(T280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(U280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(V280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(W280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(X280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Y280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Z280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AA280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AB280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AC280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AD280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AE280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AF280>0,'Funding Plan'!$E$72/'Funding Plan'!$E$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!B278,'Funding Schedule'!B281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!C278,'Funding Schedule'!C281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!D278,'Funding Schedule'!D281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!E278,'Funding Schedule'!E281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!F278,'Funding Schedule'!F281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!G278,'Funding Schedule'!G281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!H278,'Funding Schedule'!H281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!I278,'Funding Schedule'!I281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!J278,'Funding Schedule'!J281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!K278,'Funding Schedule'!K281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!L278,'Funding Schedule'!L281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!M278,'Funding Schedule'!M281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!N278,'Funding Schedule'!N281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!O278,'Funding Schedule'!O281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!P278,'Funding Schedule'!P281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!Q278,'Funding Schedule'!Q281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!R278,'Funding Schedule'!R281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!S278,'Funding Schedule'!S281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!T278,'Funding Schedule'!T281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!U278,'Funding Schedule'!U281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!V278,'Funding Schedule'!V281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!W278,'Funding Schedule'!W281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!X278,'Funding Schedule'!X281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!Y278,'Funding Schedule'!Y281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!Z278,'Funding Schedule'!Z281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AA278,'Funding Schedule'!AA281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AB278,'Funding Schedule'!AB281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AC278,'Funding Schedule'!AC281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AD278,'Funding Schedule'!AD281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AE278,'Funding Schedule'!AE281)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AF278,'Funding Schedule'!AF281)","v":0}]
[]
["Equity #4"]
["Lump Sum investmant",{"$f":"IF(B$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$F$264,'Funding Plan'!$F$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(C285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(D285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(E285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(F285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(G285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(H285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(I285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(J285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(K285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(L285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(M285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(N285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(O285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(P285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Q285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(R285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(S285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(T285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(U285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(V285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(W285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(X285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Y285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Z285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AA285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AB285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AC285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AD285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AE285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AF285>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B286>0,B286,0)","v":0},{"$f":"IF(B287>0,B287-1,IF(C286>0,C286,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(C287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(D287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(E287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(F287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(G287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(H287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(I287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(J287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(K287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(L287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(M287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(N287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(O287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(P287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Q287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(R287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(S287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(T287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(U287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(V287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(W287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(X287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Y287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Z287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AA287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AB287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AC287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AD287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AE287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AF287>0,'Funding Plan'!$F$72/'Funding Plan'!$F$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!B285,'Funding Schedule'!B288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!C285,'Funding Schedule'!C288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!D285,'Funding Schedule'!D288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!E285,'Funding Schedule'!E288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!F285,'Funding Schedule'!F288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!G285,'Funding Schedule'!G288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!H285,'Funding Schedule'!H288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!I285,'Funding Schedule'!I288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!J285,'Funding Schedule'!J288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!K285,'Funding Schedule'!K288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!L285,'Funding Schedule'!L288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!M285,'Funding Schedule'!M288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!N285,'Funding Schedule'!N288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!O285,'Funding Schedule'!O288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!P285,'Funding Schedule'!P288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!Q285,'Funding Schedule'!Q288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!R285,'Funding Schedule'!R288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!S285,'Funding Schedule'!S288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!T285,'Funding Schedule'!T288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!U285,'Funding Schedule'!U288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!V285,'Funding Schedule'!V288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!W285,'Funding Schedule'!W288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!X285,'Funding Schedule'!X288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!Y285,'Funding Schedule'!Y288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!Z285,'Funding Schedule'!Z288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AA285,'Funding Schedule'!AA288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AB285,'Funding Schedule'!AB288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AC285,'Funding Schedule'!AC288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AD285,'Funding Schedule'!AD288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AE285,'Funding Schedule'!AE288)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AF285,'Funding Schedule'!AF288)","v":0}]
[]
["Equity #5"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$G$264,'Funding Plan'!$G$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(C292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(D292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(E292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(F292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(G292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(H292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(I292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(J292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(K292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(L292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(M292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(N292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(O292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(P292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Q292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(R292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(S292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(T292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(U292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(V292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(W292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(X292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Y292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Z292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AA292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AB292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AC292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AD292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AE292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AF292>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B293>0,B293,0)","v":0},{"$f":"IF(B294>0,B294-1,IF(C293>0,C293,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(C294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(D294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(E294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(F294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(G294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(H294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(I294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(J294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(K294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(L294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(M294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(N294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(O294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(P294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Q294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(R294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(S294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(T294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(U294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(V294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(W294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(X294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Y294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Z294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AA294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AB294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AC294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AD294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AE294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AF294>0,'Funding Plan'!$G$72/'Funding Plan'!$G$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!B292,'Funding Schedule'!B295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!C292,'Funding Schedule'!C295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!D292,'Funding Schedule'!D295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!E292,'Funding Schedule'!E295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!F292,'Funding Schedule'!F295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!G292,'Funding Schedule'!G295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!H292,'Funding Schedule'!H295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!I292,'Funding Schedule'!I295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!J292,'Funding Schedule'!J295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!K292,'Funding Schedule'!K295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!L292,'Funding Schedule'!L295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!M292,'Funding Schedule'!M295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!N292,'Funding Schedule'!N295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!O292,'Funding Schedule'!O295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!P292,'Funding Schedule'!P295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Q292,'Funding Schedule'!Q295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!R292,'Funding Schedule'!R295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!S292,'Funding Schedule'!S295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!T292,'Funding Schedule'!T295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!U292,'Funding Schedule'!U295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!V292,'Funding Schedule'!V295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!W292,'Funding Schedule'!W295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!X292,'Funding Schedule'!X295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Y292,'Funding Schedule'!Y295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Z292,'Funding Schedule'!Z295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AA292,'Funding Schedule'!AA295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AB292,'Funding Schedule'!AB295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AC292,'Funding Schedule'!AC295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AD292,'Funding Schedule'!AD295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AE292,'Funding Schedule'!AE295)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AF292,'Funding Schedule'!AF295)","v":0}]
[]
["Equity #6"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$H$264,'Funding Plan'!$H$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(C299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(D299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(E299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(F299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(G299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(H299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(I299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(J299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(K299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(L299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(M299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(N299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(O299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(P299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Q299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(R299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(S299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(T299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(U299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(V299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(W299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(X299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Y299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Z299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AA299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AB299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AC299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AD299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AE299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AF299>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B300>0,B300,0)","v":0},{"$f":"IF(B301>0,B301-1,IF(C300>0,C300,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(C301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(D301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(E301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(F301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(G301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(H301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(I301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(J301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(K301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(L301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(M301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(N301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(O301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(P301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Q301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(R301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(S301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(T301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(U301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(V301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(W301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(X301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Y301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Z301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AA301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AB301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AC301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AD301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AE301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AF301>0,'Funding Plan'!$H$72/'Funding Plan'!$H$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!B299,'Funding Schedule'!B302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!C299,'Funding Schedule'!C302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!D299,'Funding Schedule'!D302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!E299,'Funding Schedule'!E302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!F299,'Funding Schedule'!F302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!G299,'Funding Schedule'!G302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!H299,'Funding Schedule'!H302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!I299,'Funding Schedule'!I302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!J299,'Funding Schedule'!J302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!K299,'Funding Schedule'!K302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!L299,'Funding Schedule'!L302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!M299,'Funding Schedule'!M302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!N299,'Funding Schedule'!N302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!O299,'Funding Schedule'!O302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!P299,'Funding Schedule'!P302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Q299,'Funding Schedule'!Q302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!R299,'Funding Schedule'!R302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!S299,'Funding Schedule'!S302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!T299,'Funding Schedule'!T302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!U299,'Funding Schedule'!U302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!V299,'Funding Schedule'!V302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!W299,'Funding Schedule'!W302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!X299,'Funding Schedule'!X302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Y299,'Funding Schedule'!Y302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Z299,'Funding Schedule'!Z302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AA299,'Funding Schedule'!AA302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AB299,'Funding Schedule'!AB302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AC299,'Funding Schedule'!AC302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AD299,'Funding Schedule'!AD302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AE299,'Funding Schedule'!AE302)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AF299,'Funding Schedule'!AF302)","v":0}]
[]
["Equity #7"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$I$264,'Funding Plan'!$I$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(C306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(D306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(E306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(F306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(G306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(H306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(I306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(J306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(K306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(L306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(M306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(N306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(O306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(P306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Q306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(R306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(S306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(T306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(U306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(V306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(W306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(X306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Y306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Z306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AA306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AB306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AC306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AD306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AE306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AF306>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B307>0,B307,0)","v":0},{"$f":"IF(B308>0,B308-1,IF(C307>0,C307,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(C308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(D308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(E308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(F308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(G308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(H308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(I308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(J308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(K308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(L308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(M308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(N308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(O308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(P308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Q308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(R308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(S308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(T308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(U308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(V308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(W308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(X308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Y308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Z308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AA308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AB308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AC308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AD308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AE308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AF308>0,'Funding Plan'!$I$72/'Funding Plan'!$I$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!B306,'Funding Schedule'!B309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!C306,'Funding Schedule'!C309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!D306,'Funding Schedule'!D309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!E306,'Funding Schedule'!E309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!F306,'Funding Schedule'!F309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!G306,'Funding Schedule'!G309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!H306,'Funding Schedule'!H309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!I306,'Funding Schedule'!I309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!J306,'Funding Schedule'!J309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!K306,'Funding Schedule'!K309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!L306,'Funding Schedule'!L309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!M306,'Funding Schedule'!M309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!N306,'Funding Schedule'!N309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!O306,'Funding Schedule'!O309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!P306,'Funding Schedule'!P309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Q306,'Funding Schedule'!Q309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!R306,'Funding Schedule'!R309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!S306,'Funding Schedule'!S309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!T306,'Funding Schedule'!T309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!U306,'Funding Schedule'!U309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!V306,'Funding Schedule'!V309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!W306,'Funding Schedule'!W309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!X306,'Funding Schedule'!X309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Y306,'Funding Schedule'!Y309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Z306,'Funding Schedule'!Z309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AA306,'Funding Schedule'!AA309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AB306,'Funding Schedule'!AB309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AC306,'Funding Schedule'!AC309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AD306,'Funding Schedule'!AD309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AE306,'Funding Schedule'!AE309)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AF306,'Funding Schedule'!AF309)","v":0}]
[]
["Equity #8"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$J$264,'Funding Plan'!$J$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(C313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(D313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(E313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(F313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(G313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(H313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(I313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(J313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(K313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(L313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(M313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(N313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(O313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(P313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Q313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(R313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(S313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(T313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(U313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(V313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(W313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(X313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Y313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Z313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AA313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AB313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AC313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AD313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AE313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AF313>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B314>0,B314,0)","v":0},{"$f":"IF(B315>0,B315-1,IF(C314>0,C314,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(C315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(D315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(E315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(F315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(G315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(H315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(I315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(J315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(K315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(L315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(M315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(N315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(O315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(P315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Q315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(R315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(S315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(T315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(U315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(V315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(W315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(X315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Y315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Z315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AA315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AB315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AC315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AD315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AE315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AF315>0,'Funding Plan'!$J$72/'Funding Plan'!$J$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!B313,'Funding Schedule'!B316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!C313,'Funding Schedule'!C316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!D313,'Funding Schedule'!D316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!E313,'Funding Schedule'!E316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!F313,'Funding Schedule'!F316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!G313,'Funding Schedule'!G316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!H313,'Funding Schedule'!H316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!I313,'Funding Schedule'!I316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!J313,'Funding Schedule'!J316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!K313,'Funding Schedule'!K316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!L313,'Funding Schedule'!L316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!M313,'Funding Schedule'!M316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!N313,'Funding Schedule'!N316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!O313,'Funding Schedule'!O316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!P313,'Funding Schedule'!P316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Q313,'Funding Schedule'!Q316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!R313,'Funding Schedule'!R316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!S313,'Funding Schedule'!S316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!T313,'Funding Schedule'!T316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!U313,'Funding Schedule'!U316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!V313,'Funding Schedule'!V316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!W313,'Funding Schedule'!W316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!X313,'Funding Schedule'!X316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Y313,'Funding Schedule'!Y316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Z313,'Funding Schedule'!Z316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AA313,'Funding Schedule'!AA316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AB313,'Funding Schedule'!AB316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AC313,'Funding Schedule'!AC316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AD313,'Funding Schedule'!AD316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AE313,'Funding Schedule'!AE316)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AF313,'Funding Schedule'!AF316)","v":0}]
[]
["Equity #9"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$K$264,'Funding Plan'!$K$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(C320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(D320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(E320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(F320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(G320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(H320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(I320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(J320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(K320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(L320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(M320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(N320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(O320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(P320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Q320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(R320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(S320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(T320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(U320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(V320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(W320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(X320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Y320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Z320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AA320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AB320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AC320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AD320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AE320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AF320>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B321>0,B321,0)","v":0},{"$f":"IF(B322>0,B322-1,IF(C321>0,C321,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(C322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(D322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(E322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(F322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(G322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(H322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(I322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(J322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(K322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(L322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(M322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(N322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(O322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(P322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Q322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(R322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(S322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(T322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(U322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(V322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(W322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(X322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Y322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Z322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AA322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AB322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AC322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AD322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AE322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AF322>0,'Funding Plan'!$K$72/'Funding Plan'!$K$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!B320,'Funding Schedule'!B323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!C320,'Funding Schedule'!C323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!D320,'Funding Schedule'!D323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!E320,'Funding Schedule'!E323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!F320,'Funding Schedule'!F323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!G320,'Funding Schedule'!G323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!H320,'Funding Schedule'!H323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!I320,'Funding Schedule'!I323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!J320,'Funding Schedule'!J323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!K320,'Funding Schedule'!K323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!L320,'Funding Schedule'!L323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!M320,'Funding Schedule'!M323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!N320,'Funding Schedule'!N323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!O320,'Funding Schedule'!O323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!P320,'Funding Schedule'!P323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Q320,'Funding Schedule'!Q323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!R320,'Funding Schedule'!R323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!S320,'Funding Schedule'!S323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!T320,'Funding Schedule'!T323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!U320,'Funding Schedule'!U323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!V320,'Funding Schedule'!V323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!W320,'Funding Schedule'!W323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!X320,'Funding Schedule'!X323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Y320,'Funding Schedule'!Y323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Z320,'Funding Schedule'!Z323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AA320,'Funding Schedule'!AA323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AB320,'Funding Schedule'!AB323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AC320,'Funding Schedule'!AC323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AD320,'Funding Schedule'!AD323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AE320,'Funding Schedule'!AE323)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AF320,'Funding Schedule'!AF323)","v":0}]
[]
["Equity #10"]
["Lump Sum investment",{"$f":"IF(B$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(C$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(D$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(E$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(F$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(G$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(H$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(I$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(J$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(K$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(L$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(M$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(N$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(O$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(P$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(Q$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(R$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(S$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(T$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(U$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(V$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(W$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(X$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(Y$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(Z$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(AA$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(AB$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(AC$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(AD$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(AE$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0},{"$f":"IF(AF$262='Funding Plan'!$L$264,'Funding Plan'!$L$72,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(C327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(D327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(E327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(F327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(G327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(H327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(I327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(J327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(K327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(L327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(M327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(N327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(O327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(P327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Q327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(R327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(S327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(T327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(U327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(V327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(W327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(X327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Y327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Z327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AA327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AB327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AC327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AD327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AE327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AF327>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B328>0,B328,0)","v":0},{"$f":"IF(B329>0,B329-1,IF(C328>0,C328,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(C329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(D329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(E329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(F329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(G329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(H329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(I329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(J329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(K329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(L329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(M329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(N329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(O329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(P329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Q329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(R329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(S329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(T329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(U329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(V329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(W329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(X329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Y329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Z329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AA329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AB329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AC329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AD329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AE329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AF329>0,'Funding Plan'!$L$72/'Funding Plan'!$L$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!B327,'Funding Schedule'!B330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!C327,'Funding Schedule'!C330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!D327,'Funding Schedule'!D330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!E327,'Funding Schedule'!E330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!F327,'Funding Schedule'!F330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!G327,'Funding Schedule'!G330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!H327,'Funding Schedule'!H330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!I327,'Funding Schedule'!I330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!J327,'Funding Schedule'!J330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!K327,'Funding Schedule'!K330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!L327,'Funding Schedule'!L330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!M327,'Funding Schedule'!M330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!N327,'Funding Schedule'!N330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!O327,'Funding Schedule'!O330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!P327,'Funding Schedule'!P330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Q327,'Funding Schedule'!Q330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!R327,'Funding Schedule'!R330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!S327,'Funding Schedule'!S330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!T327,'Funding Schedule'!T330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!U327,'Funding Schedule'!U330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!V327,'Funding Schedule'!V330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!W327,'Funding Schedule'!W330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!X327,'Funding Schedule'!X330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Y327,'Funding Schedule'!Y330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Z327,'Funding Schedule'!Z330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AA327,'Funding Schedule'!AA330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AB327,'Funding Schedule'!AB330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AC327,'Funding Schedule'!AC330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AD327,'Funding Schedule'!AD330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AE327,'Funding Schedule'!AE330)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AF327,'Funding Schedule'!AF330)","v":0}]
[]
["Total Investment",{"$f":"B268+B275+B282+B289+B296+B303+B310+B317+B324+B331","v":0},{"$f":"C268+C275+C282+C289+C296+C303+C310+C317+C324+C331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF268+AF275+AF282+AF289+AF296+AF303+AF310+AF317+AF324+AF331","v":0}]
[]
[]
[]
[]
["Borrowed Funds Work Area below"]
[null,"Project Year",1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"Month",1,{"$f":"+C340+1","v":2},{"$f":"+D340+1","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"+BP340+1","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"+EB340+1","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,{"$f":"+GN340+1","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"+IZ340+1","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"+LL340+1","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"+MY340+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,"Project month",1,{"$f":"+C341+1","v":2},{"$f":"+D341+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"+BP341+1","v":67},68,69,70,71,72,73,74,75,{"$f":"+BY341+1","v":76},77,78,79,80,81,82,83,84,85,86,87,{"$f":"+CK341+1","v":88},89,90,91,92,93,94,95,96,97,98,99,{"$f":"+CW341+1","v":100},101,102,103,104,105,106,107,108,109,110,111,{"$f":"+DI341+1","v":112},113,114,115,116,117,118,119,120,121,122,123,{"$f":"+DU341+1","v":124},125,126,127,128,129,130,131,132,133,134,135,{"$f":"+EG341+1","v":136},137,138,139,140,141,142,143,144,145,146,147,{"$f":"+ES341+1","v":148},149,150,151,152,153,154,155,156,157,158,159,{"$f":"+FE341+1","v":160},161,162,163,164,165,166,167,168,169,170,171,{"$f":"+FQ341+1","v":172},173,174,175,176,177,178,179,180,181,182,183,{"$f":"+GC341+1","v":184},185,186,187,188,189,190,191,192,193,194,195,{"$f":"+GO341+1","v":196},197,198,199,200,201,202,203,204,205,206,207,{"$f":"+HA341+1","v":208},209,210,211,212,213,214,215,216,217,218,219,{"$f":"+HM341+1","v":220},221,222,223,224,225,226,227,228,229,230,231,{"$f":"+HY341+1","v":232},233,234,235,236,237,238,239,240,241,242,243,{"$f":"+IK341+1","v":244},245,246,247,248,249,250,251,252,253,254,255,{"$f":"+IW341+1","v":256},257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,{"$f":"+JM341+1","v":272},273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,{"$f":"+KC341+1","v":288},289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,{"$f":"+KS341+1","v":304},305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,{"$f":"+LI341+1","v":320},321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,{"$f":"+LY341+1","v":336},337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,{"$f":"+MO341+1","v":352},353,354,355,356,357,358,359,360,{"$f":"+MX341+1","v":361},{"$f":"+MY341+1","v":362},363,364,365,366,367,368,369,370,371,372]
["Borrowed Funds #1"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!C339,IF('Funding Plan'!$C$25='Funding Schedule'!C340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!D339,IF('Funding Plan'!$C$25='Funding Schedule'!D340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!E339,IF('Funding Plan'!$C$25='Funding Schedule'!E340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!F339,IF('Funding Plan'!$C$25='Funding Schedule'!F340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!G339,IF('Funding Plan'!$C$25='Funding Schedule'!G340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!H339,IF('Funding Plan'!$C$25='Funding Schedule'!H340,'Funding Plan'!$C$71,0),0)","v":100000},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!I339,IF('Funding Plan'!$C$25='Funding Schedule'!I340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!J339,IF('Funding Plan'!$C$25='Funding Schedule'!J340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!K339,IF('Funding Plan'!$C$25='Funding Schedule'!K340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!L339,IF('Funding Plan'!$C$25='Funding Schedule'!L340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!M339,IF('Funding Plan'!$C$25='Funding Schedule'!M340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!N339,IF('Funding Plan'!$C$25='Funding Schedule'!N340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!O339,IF('Funding Plan'!$C$25='Funding Schedule'!O340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!P339,IF('Funding Plan'!$C$25='Funding Schedule'!P340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!Q339,IF('Funding Plan'!$C$25='Funding Schedule'!Q340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!R339,IF('Funding Plan'!$C$25='Funding Schedule'!R340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!S339,IF('Funding Plan'!$C$25='Funding Schedule'!S340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!T339,IF('Funding Plan'!$C$25='Funding Schedule'!T340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!U339,IF('Funding Plan'!$C$25='Funding Schedule'!U340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!V339,IF('Funding Plan'!$C$25='Funding Schedule'!V340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!W339,IF('Funding Plan'!$C$25='Funding Schedule'!W340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!X339,IF('Funding Plan'!$C$25='Funding Schedule'!X340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!Y339,IF('Funding Plan'!$C$25='Funding Schedule'!Y340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!Z339,IF('Funding Plan'!$C$25='Funding Schedule'!Z340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AA339,IF('Funding Plan'!$C$25='Funding Schedule'!AA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AB339,IF('Funding Plan'!$C$25='Funding Schedule'!AB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AC339,IF('Funding Plan'!$C$25='Funding Schedule'!AC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AD339,IF('Funding Plan'!$C$25='Funding Schedule'!AD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AE339,IF('Funding Plan'!$C$25='Funding Schedule'!AE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AF339,IF('Funding Plan'!$C$25='Funding Schedule'!AF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AG339,IF('Funding Plan'!$C$25='Funding Schedule'!AG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AH339,IF('Funding Plan'!$C$25='Funding Schedule'!AH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AI339,IF('Funding Plan'!$C$25='Funding Schedule'!AI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AJ339,IF('Funding Plan'!$C$25='Funding Schedule'!AJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AK339,IF('Funding Plan'!$C$25='Funding Schedule'!AK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AL339,IF('Funding Plan'!$C$25='Funding Schedule'!AL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AM339,IF('Funding Plan'!$C$25='Funding Schedule'!AM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AN339,IF('Funding Plan'!$C$25='Funding Schedule'!AN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AO339,IF('Funding Plan'!$C$25='Funding Schedule'!AO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AP339,IF('Funding Plan'!$C$25='Funding Schedule'!AP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AQ339,IF('Funding Plan'!$C$25='Funding Schedule'!AQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AR339,IF('Funding Plan'!$C$25='Funding Schedule'!AR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AS339,IF('Funding Plan'!$C$25='Funding Schedule'!AS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AT339,IF('Funding Plan'!$C$25='Funding Schedule'!AT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AU339,IF('Funding Plan'!$C$25='Funding Schedule'!AU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AV339,IF('Funding Plan'!$C$25='Funding Schedule'!AV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AW339,IF('Funding Plan'!$C$25='Funding Schedule'!AW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AX339,IF('Funding Plan'!$C$25='Funding Schedule'!AX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AY339,IF('Funding Plan'!$C$25='Funding Schedule'!AY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!AZ339,IF('Funding Plan'!$C$25='Funding Schedule'!AZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BA339,IF('Funding Plan'!$C$25='Funding Schedule'!BA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BB339,IF('Funding Plan'!$C$25='Funding Schedule'!BB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BC339,IF('Funding Plan'!$C$25='Funding Schedule'!BC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BD339,IF('Funding Plan'!$C$25='Funding Schedule'!BD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BE339,IF('Funding Plan'!$C$25='Funding Schedule'!BE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BF339,IF('Funding Plan'!$C$25='Funding Schedule'!BF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BG339,IF('Funding Plan'!$C$25='Funding Schedule'!BG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BH339,IF('Funding Plan'!$C$25='Funding Schedule'!BH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BI339,IF('Funding Plan'!$C$25='Funding Schedule'!BI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BJ339,IF('Funding Plan'!$C$25='Funding Schedule'!BJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BK339,IF('Funding Plan'!$C$25='Funding Schedule'!BK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BL339,IF('Funding Plan'!$C$25='Funding Schedule'!BL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BM339,IF('Funding Plan'!$C$25='Funding Schedule'!BM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BN339,IF('Funding Plan'!$C$25='Funding Schedule'!BN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BO339,IF('Funding Plan'!$C$25='Funding Schedule'!BO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BP339,IF('Funding Plan'!$C$25='Funding Schedule'!BP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BQ339,IF('Funding Plan'!$C$25='Funding Schedule'!BQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BR339,IF('Funding Plan'!$C$25='Funding Schedule'!BR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BS339,IF('Funding Plan'!$C$25='Funding Schedule'!BS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BT339,IF('Funding Plan'!$C$25='Funding Schedule'!BT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BU339,IF('Funding Plan'!$C$25='Funding Schedule'!BU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BV339,IF('Funding Plan'!$C$25='Funding Schedule'!BV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BW339,IF('Funding Plan'!$C$25='Funding Schedule'!BW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BX339,IF('Funding Plan'!$C$25='Funding Schedule'!BX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BY339,IF('Funding Plan'!$C$25='Funding Schedule'!BY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!BZ339,IF('Funding Plan'!$C$25='Funding Schedule'!BZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CA339,IF('Funding Plan'!$C$25='Funding Schedule'!CA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CB339,IF('Funding Plan'!$C$25='Funding Schedule'!CB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CC339,IF('Funding Plan'!$C$25='Funding Schedule'!CC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CD339,IF('Funding Plan'!$C$25='Funding Schedule'!CD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CE339,IF('Funding Plan'!$C$25='Funding Schedule'!CE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CF339,IF('Funding Plan'!$C$25='Funding Schedule'!CF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CG339,IF('Funding Plan'!$C$25='Funding Schedule'!CG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CH339,IF('Funding Plan'!$C$25='Funding Schedule'!CH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CI339,IF('Funding Plan'!$C$25='Funding Schedule'!CI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CJ339,IF('Funding Plan'!$C$25='Funding Schedule'!CJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CK339,IF('Funding Plan'!$C$25='Funding Schedule'!CK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CL339,IF('Funding Plan'!$C$25='Funding Schedule'!CL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CM339,IF('Funding Plan'!$C$25='Funding Schedule'!CM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CN339,IF('Funding Plan'!$C$25='Funding Schedule'!CN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CO339,IF('Funding Plan'!$C$25='Funding Schedule'!CO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CP339,IF('Funding Plan'!$C$25='Funding Schedule'!CP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CQ339,IF('Funding Plan'!$C$25='Funding Schedule'!CQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CR339,IF('Funding Plan'!$C$25='Funding Schedule'!CR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CS339,IF('Funding Plan'!$C$25='Funding Schedule'!CS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CT339,IF('Funding Plan'!$C$25='Funding Schedule'!CT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CU339,IF('Funding Plan'!$C$25='Funding Schedule'!CU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CV339,IF('Funding Plan'!$C$25='Funding Schedule'!CV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CW339,IF('Funding Plan'!$C$25='Funding Schedule'!CW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CX339,IF('Funding Plan'!$C$25='Funding Schedule'!CX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CY339,IF('Funding Plan'!$C$25='Funding Schedule'!CY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!CZ339,IF('Funding Plan'!$C$25='Funding Schedule'!CZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DA339,IF('Funding Plan'!$C$25='Funding Schedule'!DA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DB339,IF('Funding Plan'!$C$25='Funding Schedule'!DB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DC339,IF('Funding Plan'!$C$25='Funding Schedule'!DC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DD339,IF('Funding Plan'!$C$25='Funding Schedule'!DD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DE339,IF('Funding Plan'!$C$25='Funding Schedule'!DE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DF339,IF('Funding Plan'!$C$25='Funding Schedule'!DF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DG339,IF('Funding Plan'!$C$25='Funding Schedule'!DG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DH339,IF('Funding Plan'!$C$25='Funding Schedule'!DH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DI339,IF('Funding Plan'!$C$25='Funding Schedule'!DI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DJ339,IF('Funding Plan'!$C$25='Funding Schedule'!DJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DK339,IF('Funding Plan'!$C$25='Funding Schedule'!DK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DL339,IF('Funding Plan'!$C$25='Funding Schedule'!DL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DM339,IF('Funding Plan'!$C$25='Funding Schedule'!DM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DN339,IF('Funding Plan'!$C$25='Funding Schedule'!DN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DO339,IF('Funding Plan'!$C$25='Funding Schedule'!DO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DP339,IF('Funding Plan'!$C$25='Funding Schedule'!DP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DQ339,IF('Funding Plan'!$C$25='Funding Schedule'!DQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DR339,IF('Funding Plan'!$C$25='Funding Schedule'!DR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DS339,IF('Funding Plan'!$C$25='Funding Schedule'!DS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DT339,IF('Funding Plan'!$C$25='Funding Schedule'!DT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DU339,IF('Funding Plan'!$C$25='Funding Schedule'!DU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DV339,IF('Funding Plan'!$C$25='Funding Schedule'!DV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DW339,IF('Funding Plan'!$C$25='Funding Schedule'!DW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DX339,IF('Funding Plan'!$C$25='Funding Schedule'!DX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DY339,IF('Funding Plan'!$C$25='Funding Schedule'!DY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!DZ339,IF('Funding Plan'!$C$25='Funding Schedule'!DZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EA339,IF('Funding Plan'!$C$25='Funding Schedule'!EA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EB339,IF('Funding Plan'!$C$25='Funding Schedule'!EB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EC339,IF('Funding Plan'!$C$25='Funding Schedule'!EC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ED339,IF('Funding Plan'!$C$25='Funding Schedule'!ED340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EE339,IF('Funding Plan'!$C$25='Funding Schedule'!EE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EF339,IF('Funding Plan'!$C$25='Funding Schedule'!EF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EG339,IF('Funding Plan'!$C$25='Funding Schedule'!EG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EH339,IF('Funding Plan'!$C$25='Funding Schedule'!EH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EI339,IF('Funding Plan'!$C$25='Funding Schedule'!EI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EJ339,IF('Funding Plan'!$C$25='Funding Schedule'!EJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EK339,IF('Funding Plan'!$C$25='Funding Schedule'!EK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EL339,IF('Funding Plan'!$C$25='Funding Schedule'!EL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EM339,IF('Funding Plan'!$C$25='Funding Schedule'!EM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EN339,IF('Funding Plan'!$C$25='Funding Schedule'!EN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EO339,IF('Funding Plan'!$C$25='Funding Schedule'!EO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EP339,IF('Funding Plan'!$C$25='Funding Schedule'!EP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EQ339,IF('Funding Plan'!$C$25='Funding Schedule'!EQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ER339,IF('Funding Plan'!$C$25='Funding Schedule'!ER340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ES339,IF('Funding Plan'!$C$25='Funding Schedule'!ES340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ET339,IF('Funding Plan'!$C$25='Funding Schedule'!ET340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EU339,IF('Funding Plan'!$C$25='Funding Schedule'!EU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EV339,IF('Funding Plan'!$C$25='Funding Schedule'!EV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EW339,IF('Funding Plan'!$C$25='Funding Schedule'!EW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EX339,IF('Funding Plan'!$C$25='Funding Schedule'!EX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EY339,IF('Funding Plan'!$C$25='Funding Schedule'!EY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!EZ339,IF('Funding Plan'!$C$25='Funding Schedule'!EZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FA339,IF('Funding Plan'!$C$25='Funding Schedule'!FA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FB339,IF('Funding Plan'!$C$25='Funding Schedule'!FB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FC339,IF('Funding Plan'!$C$25='Funding Schedule'!FC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FD339,IF('Funding Plan'!$C$25='Funding Schedule'!FD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FE339,IF('Funding Plan'!$C$25='Funding Schedule'!FE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FF339,IF('Funding Plan'!$C$25='Funding Schedule'!FF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FG339,IF('Funding Plan'!$C$25='Funding Schedule'!FG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FH339,IF('Funding Plan'!$C$25='Funding Schedule'!FH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FI339,IF('Funding Plan'!$C$25='Funding Schedule'!FI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FJ339,IF('Funding Plan'!$C$25='Funding Schedule'!FJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FK339,IF('Funding Plan'!$C$25='Funding Schedule'!FK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FL339,IF('Funding Plan'!$C$25='Funding Schedule'!FL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FM339,IF('Funding Plan'!$C$25='Funding Schedule'!FM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FN339,IF('Funding Plan'!$C$25='Funding Schedule'!FN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FO339,IF('Funding Plan'!$C$25='Funding Schedule'!FO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FP339,IF('Funding Plan'!$C$25='Funding Schedule'!FP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FQ339,IF('Funding Plan'!$C$25='Funding Schedule'!FQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FR339,IF('Funding Plan'!$C$25='Funding Schedule'!FR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FS339,IF('Funding Plan'!$C$25='Funding Schedule'!FS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FT339,IF('Funding Plan'!$C$25='Funding Schedule'!FT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FU339,IF('Funding Plan'!$C$25='Funding Schedule'!FU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FV339,IF('Funding Plan'!$C$25='Funding Schedule'!FV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FW339,IF('Funding Plan'!$C$25='Funding Schedule'!FW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FX339,IF('Funding Plan'!$C$25='Funding Schedule'!FX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FY339,IF('Funding Plan'!$C$25='Funding Schedule'!FY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!FZ339,IF('Funding Plan'!$C$25='Funding Schedule'!FZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GA339,IF('Funding Plan'!$C$25='Funding Schedule'!GA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GB339,IF('Funding Plan'!$C$25='Funding Schedule'!GB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GC339,IF('Funding Plan'!$C$25='Funding Schedule'!GC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GD339,IF('Funding Plan'!$C$25='Funding Schedule'!GD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GE339,IF('Funding Plan'!$C$25='Funding Schedule'!GE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GF339,IF('Funding Plan'!$C$25='Funding Schedule'!GF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GG339,IF('Funding Plan'!$C$25='Funding Schedule'!GG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GH339,IF('Funding Plan'!$C$25='Funding Schedule'!GH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GI339,IF('Funding Plan'!$C$25='Funding Schedule'!GI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GJ339,IF('Funding Plan'!$C$25='Funding Schedule'!GJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GK339,IF('Funding Plan'!$C$25='Funding Schedule'!GK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GL339,IF('Funding Plan'!$C$25='Funding Schedule'!GL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GM339,IF('Funding Plan'!$C$25='Funding Schedule'!GM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GN339,IF('Funding Plan'!$C$25='Funding Schedule'!GN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GO339,IF('Funding Plan'!$C$25='Funding Schedule'!GO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GP339,IF('Funding Plan'!$C$25='Funding Schedule'!GP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GQ339,IF('Funding Plan'!$C$25='Funding Schedule'!GQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GR339,IF('Funding Plan'!$C$25='Funding Schedule'!GR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GS339,IF('Funding Plan'!$C$25='Funding Schedule'!GS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GT339,IF('Funding Plan'!$C$25='Funding Schedule'!GT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GU339,IF('Funding Plan'!$C$25='Funding Schedule'!GU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GV339,IF('Funding Plan'!$C$25='Funding Schedule'!GV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GW339,IF('Funding Plan'!$C$25='Funding Schedule'!GW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GX339,IF('Funding Plan'!$C$25='Funding Schedule'!GX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GY339,IF('Funding Plan'!$C$25='Funding Schedule'!GY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!GZ339,IF('Funding Plan'!$C$25='Funding Schedule'!GZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HA339,IF('Funding Plan'!$C$25='Funding Schedule'!HA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HB339,IF('Funding Plan'!$C$25='Funding Schedule'!HB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HC339,IF('Funding Plan'!$C$25='Funding Schedule'!HC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HD339,IF('Funding Plan'!$C$25='Funding Schedule'!HD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HE339,IF('Funding Plan'!$C$25='Funding Schedule'!HE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HF339,IF('Funding Plan'!$C$25='Funding Schedule'!HF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HG339,IF('Funding Plan'!$C$25='Funding Schedule'!HG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HH339,IF('Funding Plan'!$C$25='Funding Schedule'!HH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HI339,IF('Funding Plan'!$C$25='Funding Schedule'!HI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HJ339,IF('Funding Plan'!$C$25='Funding Schedule'!HJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HK339,IF('Funding Plan'!$C$25='Funding Schedule'!HK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HL339,IF('Funding Plan'!$C$25='Funding Schedule'!HL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HM339,IF('Funding Plan'!$C$25='Funding Schedule'!HM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HN339,IF('Funding Plan'!$C$25='Funding Schedule'!HN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HO339,IF('Funding Plan'!$C$25='Funding Schedule'!HO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HP339,IF('Funding Plan'!$C$25='Funding Schedule'!HP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HQ339,IF('Funding Plan'!$C$25='Funding Schedule'!HQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HR339,IF('Funding Plan'!$C$25='Funding Schedule'!HR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HS339,IF('Funding Plan'!$C$25='Funding Schedule'!HS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HT339,IF('Funding Plan'!$C$25='Funding Schedule'!HT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HU339,IF('Funding Plan'!$C$25='Funding Schedule'!HU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HV339,IF('Funding Plan'!$C$25='Funding Schedule'!HV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HW339,IF('Funding Plan'!$C$25='Funding Schedule'!HW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HX339,IF('Funding Plan'!$C$25='Funding Schedule'!HX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HY339,IF('Funding Plan'!$C$25='Funding Schedule'!HY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!HZ339,IF('Funding Plan'!$C$25='Funding Schedule'!HZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IA339,IF('Funding Plan'!$C$25='Funding Schedule'!IA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IB339,IF('Funding Plan'!$C$25='Funding Schedule'!IB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IC339,IF('Funding Plan'!$C$25='Funding Schedule'!IC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ID339,IF('Funding Plan'!$C$25='Funding Schedule'!ID340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IE339,IF('Funding Plan'!$C$25='Funding Schedule'!IE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IF339,IF('Funding Plan'!$C$25='Funding Schedule'!IF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IG339,IF('Funding Plan'!$C$25='Funding Schedule'!IG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IH339,IF('Funding Plan'!$C$25='Funding Schedule'!IH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!II339,IF('Funding Plan'!$C$25='Funding Schedule'!II340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IJ339,IF('Funding Plan'!$C$25='Funding Schedule'!IJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IK339,IF('Funding Plan'!$C$25='Funding Schedule'!IK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IL339,IF('Funding Plan'!$C$25='Funding Schedule'!IL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IM339,IF('Funding Plan'!$C$25='Funding Schedule'!IM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IN339,IF('Funding Plan'!$C$25='Funding Schedule'!IN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IO339,IF('Funding Plan'!$C$25='Funding Schedule'!IO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IP339,IF('Funding Plan'!$C$25='Funding Schedule'!IP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IQ339,IF('Funding Plan'!$C$25='Funding Schedule'!IQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IR339,IF('Funding Plan'!$C$25='Funding Schedule'!IR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IS339,IF('Funding Plan'!$C$25='Funding Schedule'!IS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IT339,IF('Funding Plan'!$C$25='Funding Schedule'!IT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IU339,IF('Funding Plan'!$C$25='Funding Schedule'!IU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IV339,IF('Funding Plan'!$C$25='Funding Schedule'!IV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IW339,IF('Funding Plan'!$C$25='Funding Schedule'!IW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IX339,IF('Funding Plan'!$C$25='Funding Schedule'!IX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IY339,IF('Funding Plan'!$C$25='Funding Schedule'!IY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!IZ339,IF('Funding Plan'!$C$25='Funding Schedule'!IZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JA339,IF('Funding Plan'!$C$25='Funding Schedule'!JA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JB339,IF('Funding Plan'!$C$25='Funding Schedule'!JB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JC339,IF('Funding Plan'!$C$25='Funding Schedule'!JC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JD339,IF('Funding Plan'!$C$25='Funding Schedule'!JD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JE339,IF('Funding Plan'!$C$25='Funding Schedule'!JE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JF339,IF('Funding Plan'!$C$25='Funding Schedule'!JF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JG339,IF('Funding Plan'!$C$25='Funding Schedule'!JG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JH339,IF('Funding Plan'!$C$25='Funding Schedule'!JH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JI339,IF('Funding Plan'!$C$25='Funding Schedule'!JI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JJ339,IF('Funding Plan'!$C$25='Funding Schedule'!JJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JK339,IF('Funding Plan'!$C$25='Funding Schedule'!JK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JL339,IF('Funding Plan'!$C$25='Funding Schedule'!JL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JM339,IF('Funding Plan'!$C$25='Funding Schedule'!JM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JN339,IF('Funding Plan'!$C$25='Funding Schedule'!JN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JO339,IF('Funding Plan'!$C$25='Funding Schedule'!JO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JP339,IF('Funding Plan'!$C$25='Funding Schedule'!JP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JQ339,IF('Funding Plan'!$C$25='Funding Schedule'!JQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JR339,IF('Funding Plan'!$C$25='Funding Schedule'!JR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JS339,IF('Funding Plan'!$C$25='Funding Schedule'!JS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JT339,IF('Funding Plan'!$C$25='Funding Schedule'!JT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JU339,IF('Funding Plan'!$C$25='Funding Schedule'!JU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JV339,IF('Funding Plan'!$C$25='Funding Schedule'!JV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JW339,IF('Funding Plan'!$C$25='Funding Schedule'!JW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JX339,IF('Funding Plan'!$C$25='Funding Schedule'!JX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JY339,IF('Funding Plan'!$C$25='Funding Schedule'!JY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!JZ339,IF('Funding Plan'!$C$25='Funding Schedule'!JZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KA339,IF('Funding Plan'!$C$25='Funding Schedule'!KA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KB339,IF('Funding Plan'!$C$25='Funding Schedule'!KB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KC339,IF('Funding Plan'!$C$25='Funding Schedule'!KC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KD339,IF('Funding Plan'!$C$25='Funding Schedule'!KD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KE339,IF('Funding Plan'!$C$25='Funding Schedule'!KE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KF339,IF('Funding Plan'!$C$25='Funding Schedule'!KF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KG339,IF('Funding Plan'!$C$25='Funding Schedule'!KG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KH339,IF('Funding Plan'!$C$25='Funding Schedule'!KH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KI339,IF('Funding Plan'!$C$25='Funding Schedule'!KI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KJ339,IF('Funding Plan'!$C$25='Funding Schedule'!KJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KK339,IF('Funding Plan'!$C$25='Funding Schedule'!KK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KL339,IF('Funding Plan'!$C$25='Funding Schedule'!KL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KM339,IF('Funding Plan'!$C$25='Funding Schedule'!KM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KN339,IF('Funding Plan'!$C$25='Funding Schedule'!KN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KO339,IF('Funding Plan'!$C$25='Funding Schedule'!KO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KP339,IF('Funding Plan'!$C$25='Funding Schedule'!KP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KQ339,IF('Funding Plan'!$C$25='Funding Schedule'!KQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KR339,IF('Funding Plan'!$C$25='Funding Schedule'!KR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KS339,IF('Funding Plan'!$C$25='Funding Schedule'!KS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KT339,IF('Funding Plan'!$C$25='Funding Schedule'!KT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KU339,IF('Funding Plan'!$C$25='Funding Schedule'!KU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KV339,IF('Funding Plan'!$C$25='Funding Schedule'!KV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KW339,IF('Funding Plan'!$C$25='Funding Schedule'!KW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KX339,IF('Funding Plan'!$C$25='Funding Schedule'!KX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KY339,IF('Funding Plan'!$C$25='Funding Schedule'!KY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!KZ339,IF('Funding Plan'!$C$25='Funding Schedule'!KZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LA339,IF('Funding Plan'!$C$25='Funding Schedule'!LA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LB339,IF('Funding Plan'!$C$25='Funding Schedule'!LB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LC339,IF('Funding Plan'!$C$25='Funding Schedule'!LC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LD339,IF('Funding Plan'!$C$25='Funding Schedule'!LD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LE339,IF('Funding Plan'!$C$25='Funding Schedule'!LE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LF339,IF('Funding Plan'!$C$25='Funding Schedule'!LF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LG339,IF('Funding Plan'!$C$25='Funding Schedule'!LG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LH339,IF('Funding Plan'!$C$25='Funding Schedule'!LH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LI339,IF('Funding Plan'!$C$25='Funding Schedule'!LI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LJ339,IF('Funding Plan'!$C$25='Funding Schedule'!LJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LK339,IF('Funding Plan'!$C$25='Funding Schedule'!LK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LL339,IF('Funding Plan'!$C$25='Funding Schedule'!LL340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LM339,IF('Funding Plan'!$C$25='Funding Schedule'!LM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LN339,IF('Funding Plan'!$C$25='Funding Schedule'!LN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LO339,IF('Funding Plan'!$C$25='Funding Schedule'!LO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LP339,IF('Funding Plan'!$C$25='Funding Schedule'!LP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LQ339,IF('Funding Plan'!$C$25='Funding Schedule'!LQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LR339,IF('Funding Plan'!$C$25='Funding Schedule'!LR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LS339,IF('Funding Plan'!$C$25='Funding Schedule'!LS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LT339,IF('Funding Plan'!$C$25='Funding Schedule'!LT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LU339,IF('Funding Plan'!$C$25='Funding Schedule'!LU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LV339,IF('Funding Plan'!$C$25='Funding Schedule'!LV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LW339,IF('Funding Plan'!$C$25='Funding Schedule'!LW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LX339,IF('Funding Plan'!$C$25='Funding Schedule'!LX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LY339,IF('Funding Plan'!$C$25='Funding Schedule'!LY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!LZ339,IF('Funding Plan'!$C$25='Funding Schedule'!LZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MA339,IF('Funding Plan'!$C$25='Funding Schedule'!MA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MB339,IF('Funding Plan'!$C$25='Funding Schedule'!MB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MC339,IF('Funding Plan'!$C$25='Funding Schedule'!MC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MD339,IF('Funding Plan'!$C$25='Funding Schedule'!MD340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ME339,IF('Funding Plan'!$C$25='Funding Schedule'!ME340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MF339,IF('Funding Plan'!$C$25='Funding Schedule'!MF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MG339,IF('Funding Plan'!$C$25='Funding Schedule'!MG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MH339,IF('Funding Plan'!$C$25='Funding Schedule'!MH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MI339,IF('Funding Plan'!$C$25='Funding Schedule'!MI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MJ339,IF('Funding Plan'!$C$25='Funding Schedule'!MJ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MK339,IF('Funding Plan'!$C$25='Funding Schedule'!MK340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ML339,IF('Funding Plan'!$C$25='Funding Schedule'!ML340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MM339,IF('Funding Plan'!$C$25='Funding Schedule'!MM340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MN339,IF('Funding Plan'!$C$25='Funding Schedule'!MN340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MO339,IF('Funding Plan'!$C$25='Funding Schedule'!MO340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MP339,IF('Funding Plan'!$C$25='Funding Schedule'!MP340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MQ339,IF('Funding Plan'!$C$25='Funding Schedule'!MQ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MR339,IF('Funding Plan'!$C$25='Funding Schedule'!MR340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MS339,IF('Funding Plan'!$C$25='Funding Schedule'!MS340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MT339,IF('Funding Plan'!$C$25='Funding Schedule'!MT340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MU339,IF('Funding Plan'!$C$25='Funding Schedule'!MU340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MV339,IF('Funding Plan'!$C$25='Funding Schedule'!MV340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MW339,IF('Funding Plan'!$C$25='Funding Schedule'!MW340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MX339,IF('Funding Plan'!$C$25='Funding Schedule'!MX340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MY339,IF('Funding Plan'!$C$25='Funding Schedule'!MY340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!MZ339,IF('Funding Plan'!$C$25='Funding Schedule'!MZ340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NA339,IF('Funding Plan'!$C$25='Funding Schedule'!NA340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NB339,IF('Funding Plan'!$C$25='Funding Schedule'!NB340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NC339,IF('Funding Plan'!$C$25='Funding Schedule'!NC340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!ND339,IF('Funding Plan'!$C$25='Funding Schedule'!ND340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NE339,IF('Funding Plan'!$C$25='Funding Schedule'!NE340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NF339,IF('Funding Plan'!$C$25='Funding Schedule'!NF340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NG339,IF('Funding Plan'!$C$25='Funding Schedule'!NG340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NH339,IF('Funding Plan'!$C$25='Funding Schedule'!NH340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NI339,IF('Funding Plan'!$C$25='Funding Schedule'!NI340,'Funding Plan'!$C$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$263='Funding Schedule'!NJ339,IF('Funding Plan'!$C$25='Funding Schedule'!NJ340,'Funding Plan'!$C$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(D343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(E343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(F343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(G343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(H343>0,+'Funding Plan'!$C$29,0)","v":60},{"$f":"IF(I343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(J343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(K343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(L343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(M343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(N343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(O343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(P343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Q343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(R343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(S343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(T343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(U343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(V343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(W343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(X343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Y343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Z343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ED343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ER343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ES343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ET343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ID343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(II343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LL343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MD343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ME343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MJ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MK343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ML343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MM343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MN343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MO343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MP343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MQ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MR343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MS343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MT343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MU343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MV343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MW343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MX343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MY343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MZ343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NA343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NB343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NC343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ND343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NE343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NF343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NG343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NH343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NI343>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NJ343>0,+'Funding Plan'!$C$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B345>0,B345-1,IF(B344>0,B344,0))","v":0},0,0,0,0,0,60,59,58,57,56,55,54,{"$f":"IF(O345>0,O345-1,IF(O344>0,O344,0))","v":53},{"$f":"IF(P345>0,P345-1,IF(P344>0,P344,0))","v":52},51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB345>0,CB345-1,IF(CB344>0,CB344,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN345>0,EN345-1,IF(EN344>0,EN344,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GZ345>0,GZ345-1,IF(GZ344>0,GZ344,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL345>0,JL345-1,IF(JL344>0,JL344,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LX345>0,LX345-1,IF(LX344>0,LX344,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B351>0,B351,C343)","v":0},{"$f":"IF(C351>0,C351,D343)","v":0},0,0,0,100000,100000,98491.681127806703,96978.334526039427,95459.943435599591,93936.491041524947,92407.960472803388,90874.334802186102,89335.597046000083,87791.730163960121,86242.717058980023,84688.540576983316,83129.183506713292,81564.628579542361,79994.858469280865,78419.855791985174,76839.603105765156,75254.082910591067,73663.277648099742,72067.169701400111,70465.741394878147,68858.97499400111,67246.852705121142,65629.35667527825,64006.468992002541,62378.171683115914,60744.446716532999,59105.276000061473,57460.641381201713,55810.524646945749,54154.907523575603,52493.771676460885,50827.098709855789,49154.870166695342,47477.067528391024,45793.672214625694,44104.665583147813,42410.028929565,40709.743487136911,39003.790426567401,37292.15085579599,35574.805819788671,33851.736300327997,32122.923215802453,30388.34742099516,28647.989706871842,26901.830800368112,25149.851364176036,23392.03199652999,21628.353230991786,19858.795536235124,18083.339315829271,16301.964908022066,14514.652585522172,12721.38255528061,10922.134958271577,9116.8898692725143,7305.6272966434535,5488.3271821056296,3664.9694005193464,{"$f":"IF(BO351>0,BO351,BP343)","v":1835.5337596611087},1.0459189070388675E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA351>0,EA351,EB343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM351>0,GM351,GN343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY351>0,IY351,IZ343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK351>0,LK351,LL343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(C$345=1,0,-B347*'Funding Plan'!$C$74/12),-B347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(D$345=1,0,-C347*'Funding Plan'!$C$74/12),-C347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(E$345=1,0,-D347*'Funding Plan'!$C$74/12),-D347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(F$345=1,0,-E347*'Funding Plan'!$C$74/12),-E347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(G$345=1,0,-F347*'Funding Plan'!$C$74/12),-F347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(H$345=1,0,-G347*'Funding Plan'!$C$74/12),-G347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(I$345=1,0,-H347*'Funding Plan'!$C$74/12),-H347*'Funding Plan'!$C$74/12)","v":-333.33333333333331},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(J$345=1,0,-I347*'Funding Plan'!$C$74/12),-I347*'Funding Plan'!$C$74/12)","v":-333.33333333333331},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(K$345=1,0,-J347*'Funding Plan'!$C$74/12),-J347*'Funding Plan'!$C$74/12)","v":-328.30560375935568},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(L$345=1,0,-K347*'Funding Plan'!$C$74/12),-K347*'Funding Plan'!$C$74/12)","v":-323.2611150867981},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(M$345=1,0,-L347*'Funding Plan'!$C$74/12),-L347*'Funding Plan'!$C$74/12)","v":-318.19981145199864},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(N$345=1,0,-M347*'Funding Plan'!$C$74/12),-M347*'Funding Plan'!$C$74/12)","v":-313.12163680508314},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(O$345=1,0,-N347*'Funding Plan'!$C$74/12),-N347*'Funding Plan'!$C$74/12)","v":-308.02653490934466},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(P$345=1,0,-O347*'Funding Plan'!$C$74/12),-O347*'Funding Plan'!$C$74/12)","v":-302.91444934062037},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Q$345=1,0,-P347*'Funding Plan'!$C$74/12),-P347*'Funding Plan'!$C$74/12)","v":-297.78532348666698},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(R$345=1,0,-Q347*'Funding Plan'!$C$74/12),-Q347*'Funding Plan'!$C$74/12)","v":-292.63910054653371},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(S$345=1,0,-R347*'Funding Plan'!$C$74/12),-R347*'Funding Plan'!$C$74/12)","v":-287.47572352993342},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(T$345=1,0,-S347*'Funding Plan'!$C$74/12),-S347*'Funding Plan'!$C$74/12)","v":-282.29513525661105},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(U$345=1,0,-T347*'Funding Plan'!$C$74/12),-T347*'Funding Plan'!$C$74/12)","v":-277.09727835571101},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(V$345=1,0,-U347*'Funding Plan'!$C$74/12),-U347*'Funding Plan'!$C$74/12)","v":-271.88209526514123},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(W$345=1,0,-V347*'Funding Plan'!$C$74/12),-V347*'Funding Plan'!$C$74/12)","v":-266.64952823093626},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(X$345=1,0,-W347*'Funding Plan'!$C$74/12),-W347*'Funding Plan'!$C$74/12)","v":-261.39951930661726},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Y$345=1,0,-X347*'Funding Plan'!$C$74/12),-X347*'Funding Plan'!$C$74/12)","v":-256.13201035255054},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Z$345=1,0,-Y347*'Funding Plan'!$C$74/12),-Y347*'Funding Plan'!$C$74/12)","v":-250.84694303530355},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AA$345=1,0,-Z347*'Funding Plan'!$C$74/12),-Z347*'Funding Plan'!$C$74/12)","v":-245.54425882699914},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AB$345=1,0,-AA347*'Funding Plan'!$C$74/12),-AA347*'Funding Plan'!$C$74/12)","v":-240.22389900466703},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AC$345=1,0,-AB347*'Funding Plan'!$C$74/12),-AB347*'Funding Plan'!$C$74/12)","v":-234.88580464959384},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AD$345=1,0,-AC347*'Funding Plan'!$C$74/12),-AC347*'Funding Plan'!$C$74/12)","v":-229.52991664667036},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AE$345=1,0,-AD347*'Funding Plan'!$C$74/12),-AD347*'Funding Plan'!$C$74/12)","v":-224.15617568373716},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AF$345=1,0,-AE347*'Funding Plan'!$C$74/12),-AE347*'Funding Plan'!$C$74/12)","v":-218.76452225092751},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AG$345=1,0,-AF347*'Funding Plan'!$C$74/12),-AF347*'Funding Plan'!$C$74/12)","v":-213.35489664000849},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AH$345=1,0,-AG347*'Funding Plan'!$C$74/12),-AG347*'Funding Plan'!$C$74/12)","v":-207.92723894371974},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AI$345=1,0,-AH347*'Funding Plan'!$C$74/12),-AH347*'Funding Plan'!$C$74/12)","v":-202.48148905511002},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AJ$345=1,0,-AI347*'Funding Plan'!$C$74/12),-AI347*'Funding Plan'!$C$74/12)","v":-197.01758666687158},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AK$345=1,0,-AJ347*'Funding Plan'!$C$74/12),-AJ347*'Funding Plan'!$C$74/12)","v":-191.53547127067239},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AL$345=1,0,-AK347*'Funding Plan'!$C$74/12),-AK347*'Funding Plan'!$C$74/12)","v":-186.03508215648583},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AM$345=1,0,-AL347*'Funding Plan'!$C$74/12),-AL347*'Funding Plan'!$C$74/12)","v":-180.51635841191867},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AN$345=1,0,-AM347*'Funding Plan'!$C$74/12),-AM347*'Funding Plan'!$C$74/12)","v":-174.97923892153628},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AO$345=1,0,-AN347*'Funding Plan'!$C$74/12),-AN347*'Funding Plan'!$C$74/12)","v":-169.42366236618597},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AP$345=1,0,-AO347*'Funding Plan'!$C$74/12),-AO347*'Funding Plan'!$C$74/12)","v":-163.8495672223178},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AQ$345=1,0,-AP347*'Funding Plan'!$C$74/12),-AP347*'Funding Plan'!$C$74/12)","v":-158.25689176130342},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AR$345=1,0,-AQ347*'Funding Plan'!$C$74/12),-AQ347*'Funding Plan'!$C$74/12)","v":-152.64557404875231},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AS$345=1,0,-AR347*'Funding Plan'!$C$74/12),-AR347*'Funding Plan'!$C$74/12)","v":-147.01555194382604},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AT$345=1,0,-AS347*'Funding Plan'!$C$74/12),-AS347*'Funding Plan'!$C$74/12)","v":-141.36676309855},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AU$345=1,0,-AT347*'Funding Plan'!$C$74/12),-AT347*'Funding Plan'!$C$74/12)","v":-135.69914495712302},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AV$345=1,0,-AU347*'Funding Plan'!$C$74/12),-AU347*'Funding Plan'!$C$74/12)","v":-130.01263475522467},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AW$345=1,0,-AV347*'Funding Plan'!$C$74/12),-AV347*'Funding Plan'!$C$74/12)","v":-124.30716951931997},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AX$345=1,0,-AW347*'Funding Plan'!$C$74/12),-AW347*'Funding Plan'!$C$74/12)","v":-118.58268606596225},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AY$345=1,0,-AX347*'Funding Plan'!$C$74/12),-AX347*'Funding Plan'!$C$74/12)","v":-112.83912100109332},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AZ$345=1,0,-AY347*'Funding Plan'!$C$74/12),-AY347*'Funding Plan'!$C$74/12)","v":-107.07641071934152},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BA$345=1,0,-AZ347*'Funding Plan'!$C$74/12),-AZ347*'Funding Plan'!$C$74/12)","v":-101.2944914033172},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BB$345=1,0,-BA347*'Funding Plan'!$C$74/12),-BA347*'Funding Plan'!$C$74/12)","v":-95.493299022906129},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BC$345=1,0,-BB347*'Funding Plan'!$C$74/12),-BB347*'Funding Plan'!$C$74/12)","v":-89.672769334560371},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BD$345=1,0,-BC347*'Funding Plan'!$C$74/12),-BC347*'Funding Plan'!$C$74/12)","v":-83.832837880586794},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BE$345=1,0,-BD347*'Funding Plan'!$C$74/12),-BD347*'Funding Plan'!$C$74/12)","v":-77.973439988433299},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BF$345=1,0,-BE347*'Funding Plan'!$C$74/12),-BE347*'Funding Plan'!$C$74/12)","v":-72.094510769972615},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BG$345=1,0,-BF347*'Funding Plan'!$C$74/12),-BF347*'Funding Plan'!$C$74/12)","v":-66.195985120783746},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BH$345=1,0,-BG347*'Funding Plan'!$C$74/12),-BG347*'Funding Plan'!$C$74/12)","v":-60.277797719430907},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BI$345=1,0,-BH347*'Funding Plan'!$C$74/12),-BH347*'Funding Plan'!$C$74/12)","v":-54.339883026740218},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BJ$345=1,0,-BI347*'Funding Plan'!$C$74/12),-BI347*'Funding Plan'!$C$74/12)","v":-48.382175285073906},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BK$345=1,0,-BJ347*'Funding Plan'!$C$74/12),-BJ347*'Funding Plan'!$C$74/12)","v":-42.404608517602036},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BL$345=1,0,-BK347*'Funding Plan'!$C$74/12),-BK347*'Funding Plan'!$C$74/12)","v":-36.407116527571922},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BM$345=1,0,-BL347*'Funding Plan'!$C$74/12),-BL347*'Funding Plan'!$C$74/12)","v":-30.389632897575051},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BN$345=1,0,-BM347*'Funding Plan'!$C$74/12),-BM347*'Funding Plan'!$C$74/12)","v":-24.352090988811511},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BO$345=1,0,-BN347*'Funding Plan'!$C$74/12),-BN347*'Funding Plan'!$C$74/12)","v":-18.2944239403521},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BP$345=1,0,-BO347*'Funding Plan'!$C$74/12),-BO347*'Funding Plan'!$C$74/12)","v":-12.216564668397822},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BQ$345=1,0,-BP347*'Funding Plan'!$C$74/12),-BP347*'Funding Plan'!$C$74/12)","v":-6.1184458655370291},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BR$345=1,0,-BQ347*'Funding Plan'!$C$74/12),-BQ347*'Funding Plan'!$C$74/12)","v":-3.4863963567962253E-14},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BS$345=1,0,-BR347*'Funding Plan'!$C$74/12),-BR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BT$345=1,0,-BS347*'Funding Plan'!$C$74/12),-BS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BU$345=1,0,-BT347*'Funding Plan'!$C$74/12),-BT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BV$345=1,0,-BU347*'Funding Plan'!$C$74/12),-BU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BW$345=1,0,-BV347*'Funding Plan'!$C$74/12),-BV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BX$345=1,0,-BW347*'Funding Plan'!$C$74/12),-BW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BY$345=1,0,-BX347*'Funding Plan'!$C$74/12),-BX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BZ$345=1,0,-BY347*'Funding Plan'!$C$74/12),-BY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CA$345=1,0,-BZ347*'Funding Plan'!$C$74/12),-BZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CB$345=1,0,-CA347*'Funding Plan'!$C$74/12),-CA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CC$345=1,0,-CB347*'Funding Plan'!$C$74/12),-CB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CD$345=1,0,-CC347*'Funding Plan'!$C$74/12),-CC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CE$345=1,0,-CD347*'Funding Plan'!$C$74/12),-CD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CF$345=1,0,-CE347*'Funding Plan'!$C$74/12),-CE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CG$345=1,0,-CF347*'Funding Plan'!$C$74/12),-CF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CH$345=1,0,-CG347*'Funding Plan'!$C$74/12),-CG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CI$345=1,0,-CH347*'Funding Plan'!$C$74/12),-CH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CJ$345=1,0,-CI347*'Funding Plan'!$C$74/12),-CI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CK$345=1,0,-CJ347*'Funding Plan'!$C$74/12),-CJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CL$345=1,0,-CK347*'Funding Plan'!$C$74/12),-CK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CM$345=1,0,-CL347*'Funding Plan'!$C$74/12),-CL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CN$345=1,0,-CM347*'Funding Plan'!$C$74/12),-CM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CO$345=1,0,-CN347*'Funding Plan'!$C$74/12),-CN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CP$345=1,0,-CO347*'Funding Plan'!$C$74/12),-CO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CQ$345=1,0,-CP347*'Funding Plan'!$C$74/12),-CP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CR$345=1,0,-CQ347*'Funding Plan'!$C$74/12),-CQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CS$345=1,0,-CR347*'Funding Plan'!$C$74/12),-CR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CT$345=1,0,-CS347*'Funding Plan'!$C$74/12),-CS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CU$345=1,0,-CT347*'Funding Plan'!$C$74/12),-CT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CV$345=1,0,-CU347*'Funding Plan'!$C$74/12),-CU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CW$345=1,0,-CV347*'Funding Plan'!$C$74/12),-CV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CX$345=1,0,-CW347*'Funding Plan'!$C$74/12),-CW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CY$345=1,0,-CX347*'Funding Plan'!$C$74/12),-CX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CZ$345=1,0,-CY347*'Funding Plan'!$C$74/12),-CY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DA$345=1,0,-CZ347*'Funding Plan'!$C$74/12),-CZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DB$345=1,0,-DA347*'Funding Plan'!$C$74/12),-DA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DC$345=1,0,-DB347*'Funding Plan'!$C$74/12),-DB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DD$345=1,0,-DC347*'Funding Plan'!$C$74/12),-DC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DE$345=1,0,-DD347*'Funding Plan'!$C$74/12),-DD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DF$345=1,0,-DE347*'Funding Plan'!$C$74/12),-DE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DG$345=1,0,-DF347*'Funding Plan'!$C$74/12),-DF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DH$345=1,0,-DG347*'Funding Plan'!$C$74/12),-DG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DI$345=1,0,-DH347*'Funding Plan'!$C$74/12),-DH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DJ$345=1,0,-DI347*'Funding Plan'!$C$74/12),-DI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DK$345=1,0,-DJ347*'Funding Plan'!$C$74/12),-DJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DL$345=1,0,-DK347*'Funding Plan'!$C$74/12),-DK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DM$345=1,0,-DL347*'Funding Plan'!$C$74/12),-DL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DN$345=1,0,-DM347*'Funding Plan'!$C$74/12),-DM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DO$345=1,0,-DN347*'Funding Plan'!$C$74/12),-DN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DP$345=1,0,-DO347*'Funding Plan'!$C$74/12),-DO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DQ$345=1,0,-DP347*'Funding Plan'!$C$74/12),-DP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DR$345=1,0,-DQ347*'Funding Plan'!$C$74/12),-DQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DS$345=1,0,-DR347*'Funding Plan'!$C$74/12),-DR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DT$345=1,0,-DS347*'Funding Plan'!$C$74/12),-DS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DU$345=1,0,-DT347*'Funding Plan'!$C$74/12),-DT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DV$345=1,0,-DU347*'Funding Plan'!$C$74/12),-DU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DW$345=1,0,-DV347*'Funding Plan'!$C$74/12),-DV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DX$345=1,0,-DW347*'Funding Plan'!$C$74/12),-DW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DY$345=1,0,-DX347*'Funding Plan'!$C$74/12),-DX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DZ$345=1,0,-DY347*'Funding Plan'!$C$74/12),-DY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EA$345=1,0,-DZ347*'Funding Plan'!$C$74/12),-DZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EB$345=1,0,-EA347*'Funding Plan'!$C$74/12),-EA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EC$345=1,0,-EB347*'Funding Plan'!$C$74/12),-EB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ED$345=1,0,-EC347*'Funding Plan'!$C$74/12),-EC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EE$345=1,0,-ED347*'Funding Plan'!$C$74/12),-ED347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EF$345=1,0,-EE347*'Funding Plan'!$C$74/12),-EE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EG$345=1,0,-EF347*'Funding Plan'!$C$74/12),-EF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EH$345=1,0,-EG347*'Funding Plan'!$C$74/12),-EG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EI$345=1,0,-EH347*'Funding Plan'!$C$74/12),-EH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EJ$345=1,0,-EI347*'Funding Plan'!$C$74/12),-EI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EK$345=1,0,-EJ347*'Funding Plan'!$C$74/12),-EJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EL$345=1,0,-EK347*'Funding Plan'!$C$74/12),-EK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EM$345=1,0,-EL347*'Funding Plan'!$C$74/12),-EL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EN$345=1,0,-EM347*'Funding Plan'!$C$74/12),-EM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EO$345=1,0,-EN347*'Funding Plan'!$C$74/12),-EN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EP$345=1,0,-EO347*'Funding Plan'!$C$74/12),-EO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EQ$345=1,0,-EP347*'Funding Plan'!$C$74/12),-EP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ER$345=1,0,-EQ347*'Funding Plan'!$C$74/12),-EQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ES$345=1,0,-ER347*'Funding Plan'!$C$74/12),-ER347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ET$345=1,0,-ES347*'Funding Plan'!$C$74/12),-ES347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EU$345=1,0,-ET347*'Funding Plan'!$C$74/12),-ET347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EV$345=1,0,-EU347*'Funding Plan'!$C$74/12),-EU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EW$345=1,0,-EV347*'Funding Plan'!$C$74/12),-EV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EX$345=1,0,-EW347*'Funding Plan'!$C$74/12),-EW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EY$345=1,0,-EX347*'Funding Plan'!$C$74/12),-EX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EZ$345=1,0,-EY347*'Funding Plan'!$C$74/12),-EY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FA$345=1,0,-EZ347*'Funding Plan'!$C$74/12),-EZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FB$345=1,0,-FA347*'Funding Plan'!$C$74/12),-FA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FC$345=1,0,-FB347*'Funding Plan'!$C$74/12),-FB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FD$345=1,0,-FC347*'Funding Plan'!$C$74/12),-FC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FE$345=1,0,-FD347*'Funding Plan'!$C$74/12),-FD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FF$345=1,0,-FE347*'Funding Plan'!$C$74/12),-FE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FG$345=1,0,-FF347*'Funding Plan'!$C$74/12),-FF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FH$345=1,0,-FG347*'Funding Plan'!$C$74/12),-FG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FI$345=1,0,-FH347*'Funding Plan'!$C$74/12),-FH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FJ$345=1,0,-FI347*'Funding Plan'!$C$74/12),-FI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FK$345=1,0,-FJ347*'Funding Plan'!$C$74/12),-FJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FL$345=1,0,-FK347*'Funding Plan'!$C$74/12),-FK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FM$345=1,0,-FL347*'Funding Plan'!$C$74/12),-FL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FN$345=1,0,-FM347*'Funding Plan'!$C$74/12),-FM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FO$345=1,0,-FN347*'Funding Plan'!$C$74/12),-FN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FP$345=1,0,-FO347*'Funding Plan'!$C$74/12),-FO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FQ$345=1,0,-FP347*'Funding Plan'!$C$74/12),-FP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FR$345=1,0,-FQ347*'Funding Plan'!$C$74/12),-FQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FS$345=1,0,-FR347*'Funding Plan'!$C$74/12),-FR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FT$345=1,0,-FS347*'Funding Plan'!$C$74/12),-FS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FU$345=1,0,-FT347*'Funding Plan'!$C$74/12),-FT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FV$345=1,0,-FU347*'Funding Plan'!$C$74/12),-FU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FW$345=1,0,-FV347*'Funding Plan'!$C$74/12),-FV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FX$345=1,0,-FW347*'Funding Plan'!$C$74/12),-FW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FY$345=1,0,-FX347*'Funding Plan'!$C$74/12),-FX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FZ$345=1,0,-FY347*'Funding Plan'!$C$74/12),-FY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GA$345=1,0,-FZ347*'Funding Plan'!$C$74/12),-FZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GB$345=1,0,-GA347*'Funding Plan'!$C$74/12),-GA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GC$345=1,0,-GB347*'Funding Plan'!$C$74/12),-GB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GD$345=1,0,-GC347*'Funding Plan'!$C$74/12),-GC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GE$345=1,0,-GD347*'Funding Plan'!$C$74/12),-GD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GF$345=1,0,-GE347*'Funding Plan'!$C$74/12),-GE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GG$345=1,0,-GF347*'Funding Plan'!$C$74/12),-GF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GH$345=1,0,-GG347*'Funding Plan'!$C$74/12),-GG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GI$345=1,0,-GH347*'Funding Plan'!$C$74/12),-GH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GJ$345=1,0,-GI347*'Funding Plan'!$C$74/12),-GI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GK$345=1,0,-GJ347*'Funding Plan'!$C$74/12),-GJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GL$345=1,0,-GK347*'Funding Plan'!$C$74/12),-GK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GM$345=1,0,-GL347*'Funding Plan'!$C$74/12),-GL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GN$345=1,0,-GM347*'Funding Plan'!$C$74/12),-GM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GO$345=1,0,-GN347*'Funding Plan'!$C$74/12),-GN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GP$345=1,0,-GO347*'Funding Plan'!$C$74/12),-GO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GQ$345=1,0,-GP347*'Funding Plan'!$C$74/12),-GP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GR$345=1,0,-GQ347*'Funding Plan'!$C$74/12),-GQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GS$345=1,0,-GR347*'Funding Plan'!$C$74/12),-GR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GT$345=1,0,-GS347*'Funding Plan'!$C$74/12),-GS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GU$345=1,0,-GT347*'Funding Plan'!$C$74/12),-GT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GV$345=1,0,-GU347*'Funding Plan'!$C$74/12),-GU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GW$345=1,0,-GV347*'Funding Plan'!$C$74/12),-GV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GX$345=1,0,-GW347*'Funding Plan'!$C$74/12),-GW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GY$345=1,0,-GX347*'Funding Plan'!$C$74/12),-GX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GZ$345=1,0,-GY347*'Funding Plan'!$C$74/12),-GY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HA$345=1,0,-GZ347*'Funding Plan'!$C$74/12),-GZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HB$345=1,0,-HA347*'Funding Plan'!$C$74/12),-HA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HC$345=1,0,-HB347*'Funding Plan'!$C$74/12),-HB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HD$345=1,0,-HC347*'Funding Plan'!$C$74/12),-HC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HE$345=1,0,-HD347*'Funding Plan'!$C$74/12),-HD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HF$345=1,0,-HE347*'Funding Plan'!$C$74/12),-HE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HG$345=1,0,-HF347*'Funding Plan'!$C$74/12),-HF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HH$345=1,0,-HG347*'Funding Plan'!$C$74/12),-HG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HI$345=1,0,-HH347*'Funding Plan'!$C$74/12),-HH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HJ$345=1,0,-HI347*'Funding Plan'!$C$74/12),-HI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HK$345=1,0,-HJ347*'Funding Plan'!$C$74/12),-HJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HL$345=1,0,-HK347*'Funding Plan'!$C$74/12),-HK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HM$345=1,0,-HL347*'Funding Plan'!$C$74/12),-HL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HN$345=1,0,-HM347*'Funding Plan'!$C$74/12),-HM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HO$345=1,0,-HN347*'Funding Plan'!$C$74/12),-HN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HP$345=1,0,-HO347*'Funding Plan'!$C$74/12),-HO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HQ$345=1,0,-HP347*'Funding Plan'!$C$74/12),-HP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HR$345=1,0,-HQ347*'Funding Plan'!$C$74/12),-HQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HS$345=1,0,-HR347*'Funding Plan'!$C$74/12),-HR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HT$345=1,0,-HS347*'Funding Plan'!$C$74/12),-HS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HU$345=1,0,-HT347*'Funding Plan'!$C$74/12),-HT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HV$345=1,0,-HU347*'Funding Plan'!$C$74/12),-HU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HW$345=1,0,-HV347*'Funding Plan'!$C$74/12),-HV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HX$345=1,0,-HW347*'Funding Plan'!$C$74/12),-HW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HY$345=1,0,-HX347*'Funding Plan'!$C$74/12),-HX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HZ$345=1,0,-HY347*'Funding Plan'!$C$74/12),-HY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IA$345=1,0,-HZ347*'Funding Plan'!$C$74/12),-HZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IB$345=1,0,-IA347*'Funding Plan'!$C$74/12),-IA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IC$345=1,0,-IB347*'Funding Plan'!$C$74/12),-IB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ID$345=1,0,-IC347*'Funding Plan'!$C$74/12),-IC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IE$345=1,0,-ID347*'Funding Plan'!$C$74/12),-ID347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IF$345=1,0,-IE347*'Funding Plan'!$C$74/12),-IE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IG$345=1,0,-IF347*'Funding Plan'!$C$74/12),-IF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IH$345=1,0,-IG347*'Funding Plan'!$C$74/12),-IG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(II$345=1,0,-IH347*'Funding Plan'!$C$74/12),-IH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IJ$345=1,0,-II347*'Funding Plan'!$C$74/12),-II347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IK$345=1,0,-IJ347*'Funding Plan'!$C$74/12),-IJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IL$345=1,0,-IK347*'Funding Plan'!$C$74/12),-IK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IM$345=1,0,-IL347*'Funding Plan'!$C$74/12),-IL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IN$345=1,0,-IM347*'Funding Plan'!$C$74/12),-IM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IO$345=1,0,-IN347*'Funding Plan'!$C$74/12),-IN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IP$345=1,0,-IO347*'Funding Plan'!$C$74/12),-IO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IQ$345=1,0,-IP347*'Funding Plan'!$C$74/12),-IP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IR$345=1,0,-IQ347*'Funding Plan'!$C$74/12),-IQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IS$345=1,0,-IR347*'Funding Plan'!$C$74/12),-IR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IT$345=1,0,-IS347*'Funding Plan'!$C$74/12),-IS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IU$345=1,0,-IT347*'Funding Plan'!$C$74/12),-IT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IV$345=1,0,-IU347*'Funding Plan'!$C$74/12),-IU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IW$345=1,0,-IV347*'Funding Plan'!$C$74/12),-IV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IX$345=1,0,-IW347*'Funding Plan'!$C$74/12),-IW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IY$345=1,0,-IX347*'Funding Plan'!$C$74/12),-IX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IZ$345=1,0,-IY347*'Funding Plan'!$C$74/12),-IY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JA$345=1,0,-IZ347*'Funding Plan'!$C$74/12),-IZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JB$345=1,0,-JA347*'Funding Plan'!$C$74/12),-JA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JC$345=1,0,-JB347*'Funding Plan'!$C$74/12),-JB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JD$345=1,0,-JC347*'Funding Plan'!$C$74/12),-JC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JE$345=1,0,-JD347*'Funding Plan'!$C$74/12),-JD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JF$345=1,0,-JE347*'Funding Plan'!$C$74/12),-JE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JG$345=1,0,-JF347*'Funding Plan'!$C$74/12),-JF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JH$345=1,0,-JG347*'Funding Plan'!$C$74/12),-JG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JI$345=1,0,-JH347*'Funding Plan'!$C$74/12),-JH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JJ$345=1,0,-JI347*'Funding Plan'!$C$74/12),-JI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JK$345=1,0,-JJ347*'Funding Plan'!$C$74/12),-JJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JL$345=1,0,-JK347*'Funding Plan'!$C$74/12),-JK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JM$345=1,0,-JL347*'Funding Plan'!$C$74/12),-JL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JN$345=1,0,-JM347*'Funding Plan'!$C$74/12),-JM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JO$345=1,0,-JN347*'Funding Plan'!$C$74/12),-JN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JP$345=1,0,-JO347*'Funding Plan'!$C$74/12),-JO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JQ$345=1,0,-JP347*'Funding Plan'!$C$74/12),-JP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JR$345=1,0,-JQ347*'Funding Plan'!$C$74/12),-JQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JS$345=1,0,-JR347*'Funding Plan'!$C$74/12),-JR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JT$345=1,0,-JS347*'Funding Plan'!$C$74/12),-JS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JU$345=1,0,-JT347*'Funding Plan'!$C$74/12),-JT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JV$345=1,0,-JU347*'Funding Plan'!$C$74/12),-JU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JW$345=1,0,-JV347*'Funding Plan'!$C$74/12),-JV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JX$345=1,0,-JW347*'Funding Plan'!$C$74/12),-JW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JY$345=1,0,-JX347*'Funding Plan'!$C$74/12),-JX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JZ$345=1,0,-JY347*'Funding Plan'!$C$74/12),-JY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KA$345=1,0,-JZ347*'Funding Plan'!$C$74/12),-JZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KB$345=1,0,-KA347*'Funding Plan'!$C$74/12),-KA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KC$345=1,0,-KB347*'Funding Plan'!$C$74/12),-KB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KD$345=1,0,-KC347*'Funding Plan'!$C$74/12),-KC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KE$345=1,0,-KD347*'Funding Plan'!$C$74/12),-KD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KF$345=1,0,-KE347*'Funding Plan'!$C$74/12),-KE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KG$345=1,0,-KF347*'Funding Plan'!$C$74/12),-KF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KH$345=1,0,-KG347*'Funding Plan'!$C$74/12),-KG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KI$345=1,0,-KH347*'Funding Plan'!$C$74/12),-KH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KJ$345=1,0,-KI347*'Funding Plan'!$C$74/12),-KI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KK$345=1,0,-KJ347*'Funding Plan'!$C$74/12),-KJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KL$345=1,0,-KK347*'Funding Plan'!$C$74/12),-KK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KM$345=1,0,-KL347*'Funding Plan'!$C$74/12),-KL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KN$345=1,0,-KM347*'Funding Plan'!$C$74/12),-KM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KO$345=1,0,-KN347*'Funding Plan'!$C$74/12),-KN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KP$345=1,0,-KO347*'Funding Plan'!$C$74/12),-KO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KQ$345=1,0,-KP347*'Funding Plan'!$C$74/12),-KP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KR$345=1,0,-KQ347*'Funding Plan'!$C$74/12),-KQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KS$345=1,0,-KR347*'Funding Plan'!$C$74/12),-KR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KT$345=1,0,-KS347*'Funding Plan'!$C$74/12),-KS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KU$345=1,0,-KT347*'Funding Plan'!$C$74/12),-KT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KV$345=1,0,-KU347*'Funding Plan'!$C$74/12),-KU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KW$345=1,0,-KV347*'Funding Plan'!$C$74/12),-KV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KX$345=1,0,-KW347*'Funding Plan'!$C$74/12),-KW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KY$345=1,0,-KX347*'Funding Plan'!$C$74/12),-KX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KZ$345=1,0,-KY347*'Funding Plan'!$C$74/12),-KY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LA$345=1,0,-KZ347*'Funding Plan'!$C$74/12),-KZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LB$345=1,0,-LA347*'Funding Plan'!$C$74/12),-LA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LC$345=1,0,-LB347*'Funding Plan'!$C$74/12),-LB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LD$345=1,0,-LC347*'Funding Plan'!$C$74/12),-LC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LE$345=1,0,-LD347*'Funding Plan'!$C$74/12),-LD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LF$345=1,0,-LE347*'Funding Plan'!$C$74/12),-LE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LG$345=1,0,-LF347*'Funding Plan'!$C$74/12),-LF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LH$345=1,0,-LG347*'Funding Plan'!$C$74/12),-LG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LI$345=1,0,-LH347*'Funding Plan'!$C$74/12),-LH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LJ$345=1,0,-LI347*'Funding Plan'!$C$74/12),-LI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LK$345=1,0,-LJ347*'Funding Plan'!$C$74/12),-LJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LL$345=1,0,-LK347*'Funding Plan'!$C$74/12),-LK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LM$345=1,0,-LL347*'Funding Plan'!$C$74/12),-LL347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LN$345=1,0,-LM347*'Funding Plan'!$C$74/12),-LM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LO$345=1,0,-LN347*'Funding Plan'!$C$74/12),-LN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LP$345=1,0,-LO347*'Funding Plan'!$C$74/12),-LO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LQ$345=1,0,-LP347*'Funding Plan'!$C$74/12),-LP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LR$345=1,0,-LQ347*'Funding Plan'!$C$74/12),-LQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LS$345=1,0,-LR347*'Funding Plan'!$C$74/12),-LR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LT$345=1,0,-LS347*'Funding Plan'!$C$74/12),-LS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LU$345=1,0,-LT347*'Funding Plan'!$C$74/12),-LT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LV$345=1,0,-LU347*'Funding Plan'!$C$74/12),-LU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LW$345=1,0,-LV347*'Funding Plan'!$C$74/12),-LV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LX$345=1,0,-LW347*'Funding Plan'!$C$74/12),-LW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LY$345=1,0,-LX347*'Funding Plan'!$C$74/12),-LX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LZ$345=1,0,-LY347*'Funding Plan'!$C$74/12),-LY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MA$345=1,0,-LZ347*'Funding Plan'!$C$74/12),-LZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MB$345=1,0,-MA347*'Funding Plan'!$C$74/12),-MA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MC$345=1,0,-MB347*'Funding Plan'!$C$74/12),-MB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MD$345=1,0,-MC347*'Funding Plan'!$C$74/12),-MC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ME$345=1,0,-MD347*'Funding Plan'!$C$74/12),-MD347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MF$345=1,0,-ME347*'Funding Plan'!$C$74/12),-ME347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MG$345=1,0,-MF347*'Funding Plan'!$C$74/12),-MF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MH$345=1,0,-MG347*'Funding Plan'!$C$74/12),-MG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MI$345=1,0,-MH347*'Funding Plan'!$C$74/12),-MH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MJ$345=1,0,-MI347*'Funding Plan'!$C$74/12),-MI347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MK$345=1,0,-MJ347*'Funding Plan'!$C$74/12),-MJ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ML$345=1,0,-MK347*'Funding Plan'!$C$74/12),-MK347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MM$345=1,0,-ML347*'Funding Plan'!$C$74/12),-ML347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MN$345=1,0,-MM347*'Funding Plan'!$C$74/12),-MM347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MO$345=1,0,-MN347*'Funding Plan'!$C$74/12),-MN347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MP$345=1,0,-MO347*'Funding Plan'!$C$74/12),-MO347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MQ$345=1,0,-MP347*'Funding Plan'!$C$74/12),-MP347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MR$345=1,0,-MQ347*'Funding Plan'!$C$74/12),-MQ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MS$345=1,0,-MR347*'Funding Plan'!$C$74/12),-MR347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MT$345=1,0,-MS347*'Funding Plan'!$C$74/12),-MS347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MU$345=1,0,-MT347*'Funding Plan'!$C$74/12),-MT347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MV$345=1,0,-MU347*'Funding Plan'!$C$74/12),-MU347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MW$345=1,0,-MV347*'Funding Plan'!$C$74/12),-MV347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MX$345=1,0,-MW347*'Funding Plan'!$C$74/12),-MW347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MY$345=1,0,-MX347*'Funding Plan'!$C$74/12),-MX347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MZ$345=1,0,-MY347*'Funding Plan'!$C$74/12),-MY347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NA$345=1,0,-MZ347*'Funding Plan'!$C$74/12),-MZ347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NB$345=1,0,-NA347*'Funding Plan'!$C$74/12),-NA347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NC$345=1,0,-NB347*'Funding Plan'!$C$74/12),-NB347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ND$345=1,0,-NC347*'Funding Plan'!$C$74/12),-NC347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NE$345=1,0,-ND347*'Funding Plan'!$C$74/12),-ND347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NF$345=1,0,-NE347*'Funding Plan'!$C$74/12),-NE347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NG$345=1,0,-NF347*'Funding Plan'!$C$74/12),-NF347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NH$345=1,0,-NG347*'Funding Plan'!$C$74/12),-NG347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NI$345=1,0,-NH347*'Funding Plan'!$C$74/12),-NH347*'Funding Plan'!$C$74/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NJ$345=1,0,-NI347*'Funding Plan'!$C$74/12),-NI347*'Funding Plan'!$C$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C348+C350","v":0},0,0,0,0,0,-1841.652205526635,-1846.679935100613,-1846.6966941991927,-1846.7135091614348,-1846.7303801735507,-1846.7473074223738,-1846.7642910953596,-1846.7813313805887,-1846.7984284667684,-1846.8155825432355,-1846.8327937999575,-1846.8500624275352,-1846.8673886172051,-1846.8847725608402,-1846.902214450954,-1846.9197144807019,-1846.9372728438825,-1846.9548897349398,-1846.9725653489675,-1846.9902998817083,-1847.0080935295587,-1847.0259464895685,-1847.0438589594446,-1847.0618311375542,-1847.0798632229241,-1847.097955415245,-1847.1161079148735,-1847.1343209228344,-1847.1525946408217,-1847.1709292712026,-1847.1893250170176,-1847.2077820819857,-1847.2263006705034,-1847.2448809876496,-1847.2635232391863,-1847.2822276315615,-1847.3009943719114,-1847.3198236680623,-1847.3387157285338,-1847.3576707625402,-1847.3766889799931,-1847.3957705915041,-1847.4149158083871,-1847.4341248426597,-1847.4533979070461,-1847.472735214981,-1847.4921369806088,-1847.5116034187886,-1847.5311347450961,-1847.5507311758242,-1847.5703929279882,-1847.5901202193259,-1847.6099132683016,-1847.6297722941072,-1847.6496975166654,-1847.6696891566321,-1847.6897474353987,-1847.7098725750948,{"$f":"+BO348+BO350","v":-1847.7300647985899},-1847.7503243294959,-6.1184458655474883,-3.4863963567962253E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA348+EA350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM348+GM350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY348+IY350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK348+LK350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"- IF(AND(B345=1,C345=0),C347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(C$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-C$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(C$345=1,'Funding Plan'!$C$71,0),IF(C$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(C345=1,D345=0),D347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(D$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-D$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(D$345=1,'Funding Plan'!$C$71,0),IF(D$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(D345=1,E345=0),E347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(E$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-E$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(E$345=1,'Funding Plan'!$C$71,0),IF(E$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(E345=1,F345=0),F347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(F$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-F$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(F$345=1,'Funding Plan'!$C$71,0),IF(F$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(F345=1,G345=0),G347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(G$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-G$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(G$345=1,'Funding Plan'!$C$71,0),IF(G$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(G345=1,H345=0),H347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(H$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-H$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(H$345=1,'Funding Plan'!$C$71,0),IF(H$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(H345=1,I345=0),I347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(I$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-I$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(I$345=1,'Funding Plan'!$C$71,0),IF(I$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1508.3188721933018},{"$f":"- IF(AND(I345=1,J345=0),J347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(J$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-J$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(J$345=1,'Funding Plan'!$C$71,0),IF(J$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1513.3466017672797},{"$f":"- IF(AND(J345=1,K345=0),K347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(K$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-K$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(K$345=1,'Funding Plan'!$C$71,0),IF(K$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1518.3910904398372},{"$f":"- IF(AND(K345=1,L345=0),L347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(L$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-L$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(L$345=1,'Funding Plan'!$C$71,0),IF(L$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1523.4523940746367},{"$f":"- IF(AND(L345=1,M345=0),M347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(M$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-M$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(M$345=1,'Funding Plan'!$C$71,0),IF(M$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1528.5305687215521},{"$f":"- IF(AND(M345=1,N345=0),N347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(N$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-N$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(N$345=1,'Funding Plan'!$C$71,0),IF(N$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1533.6256706172906},{"$f":"- IF(AND(N345=1,O345=0),O347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(O$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-O$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(O$345=1,'Funding Plan'!$C$71,0),IF(O$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1538.7377561860148},{"$f":"- IF(AND(O345=1,P345=0),P347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(P$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-P$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(P$345=1,'Funding Plan'!$C$71,0),IF(P$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1543.8668820399682},{"$f":"- IF(AND(P345=1,Q345=0),Q347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Q$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-Q$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Q$345=1,'Funding Plan'!$C$71,0),IF(Q$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1549.0131049801014},{"$f":"- IF(AND(Q345=1,R345=0),R347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(R$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-R$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(R$345=1,'Funding Plan'!$C$71,0),IF(R$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1554.1764819967018},{"$f":"- IF(AND(R345=1,S345=0),S347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(S$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-S$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(S$345=1,'Funding Plan'!$C$71,0),IF(S$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1559.357070270024},{"$f":"- IF(AND(S345=1,T345=0),T347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(T$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-T$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(T$345=1,'Funding Plan'!$C$71,0),IF(T$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1564.5549271709242},{"$f":"- IF(AND(T345=1,U345=0),U347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(U$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-U$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(U$345=1,'Funding Plan'!$C$71,0),IF(U$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1569.770110261494},{"$f":"- IF(AND(U345=1,V345=0),V347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(V$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-V$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(V$345=1,'Funding Plan'!$C$71,0),IF(V$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1575.002677295699},{"$f":"- IF(AND(V345=1,W345=0),W347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(W$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-W$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(W$345=1,'Funding Plan'!$C$71,0),IF(W$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1580.2526862200177},{"$f":"- IF(AND(W345=1,X345=0),X347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(X$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-X$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(X$345=1,'Funding Plan'!$C$71,0),IF(X$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1585.5201951740846},{"$f":"- IF(AND(X345=1,Y345=0),Y347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Y$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-Y$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Y$345=1,'Funding Plan'!$C$71,0),IF(Y$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1590.8052624913319},{"$f":"- IF(AND(Y345=1,Z345=0),Z347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Z$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-Z$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Z$345=1,'Funding Plan'!$C$71,0),IF(Z$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1596.1079466996362},{"$f":"- IF(AND(Z345=1,AA345=0),AA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AA$345=1,'Funding Plan'!$C$71,0),IF(AA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1601.4283065219684},{"$f":"- IF(AND(AA345=1,AB345=0),AB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AB$345=1,'Funding Plan'!$C$71,0),IF(AB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1606.7664008770412},{"$f":"- IF(AND(AB345=1,AC345=0),AC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AC$345=1,'Funding Plan'!$C$71,0),IF(AC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1612.1222888799648},{"$f":"- IF(AND(AC345=1,AD345=0),AD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AD$345=1,'Funding Plan'!$C$71,0),IF(AD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1617.496029842898},{"$f":"- IF(AND(AD345=1,AE345=0),AE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AE$345=1,'Funding Plan'!$C$71,0),IF(AE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1622.8876832757076},{"$f":"- IF(AND(AE345=1,AF345=0),AF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AF$345=1,'Funding Plan'!$C$71,0),IF(AF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1628.2973088866268},{"$f":"- IF(AND(AF345=1,AG345=0),AG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AG$345=1,'Funding Plan'!$C$71,0),IF(AG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1633.7249665829156},{"$f":"- IF(AND(AG345=1,AH345=0),AH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AH$345=1,'Funding Plan'!$C$71,0),IF(AH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1639.1707164715253},{"$f":"- IF(AND(AH345=1,AI345=0),AI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AI$345=1,'Funding Plan'!$C$71,0),IF(AI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1644.6346188597636},{"$f":"- IF(AND(AI345=1,AJ345=0),AJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AJ$345=1,'Funding Plan'!$C$71,0),IF(AJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1650.1167342559629},{"$f":"- IF(AND(AJ345=1,AK345=0),AK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AK$345=1,'Funding Plan'!$C$71,0),IF(AK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1655.6171233701493},{"$f":"- IF(AND(AK345=1,AL345=0),AL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AL$345=1,'Funding Plan'!$C$71,0),IF(AL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1661.1358471147166},{"$f":"- IF(AND(AL345=1,AM345=0),AM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AM$345=1,'Funding Plan'!$C$71,0),IF(AM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1666.672966605099},{"$f":"- IF(AND(AM345=1,AN345=0),AN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AN$345=1,'Funding Plan'!$C$71,0),IF(AN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1672.2285431604494},{"$f":"- IF(AND(AN345=1,AO345=0),AO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AO$345=1,'Funding Plan'!$C$71,0),IF(AO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1677.8026383043175},{"$f":"- IF(AND(AO345=1,AP345=0),AP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AP$345=1,'Funding Plan'!$C$71,0),IF(AP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1683.3953137653318},{"$f":"- IF(AND(AP345=1,AQ345=0),AQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AQ$345=1,'Funding Plan'!$C$71,0),IF(AQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1689.0066314778828},{"$f":"- IF(AND(AQ345=1,AR345=0),AR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AR$345=1,'Funding Plan'!$C$71,0),IF(AR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1694.6366535828092},{"$f":"- IF(AND(AR345=1,AS345=0),AS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AS$345=1,'Funding Plan'!$C$71,0),IF(AS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1700.2854424280854},{"$f":"- IF(AND(AS345=1,AT345=0),AT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AT$345=1,'Funding Plan'!$C$71,0),IF(AT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1705.9530605695122},{"$f":"- IF(AND(AT345=1,AU345=0),AU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AU$345=1,'Funding Plan'!$C$71,0),IF(AU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1711.6395707714107},{"$f":"- IF(AND(AU345=1,AV345=0),AV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AV$345=1,'Funding Plan'!$C$71,0),IF(AV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1717.3450360073155},{"$f":"- IF(AND(AV345=1,AW345=0),AW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AW$345=1,'Funding Plan'!$C$71,0),IF(AW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1723.0695194606731},{"$f":"- IF(AND(AW345=1,AX345=0),AX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AX$345=1,'Funding Plan'!$C$71,0),IF(AX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1728.8130845255419},{"$f":"- IF(AND(AX345=1,AY345=0),AY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AY$345=1,'Funding Plan'!$C$71,0),IF(AY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1734.5757948072937},{"$f":"- IF(AND(AY345=1,AZ345=0),AZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-AZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AZ$345=1,'Funding Plan'!$C$71,0),IF(AZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1740.3577141233181},{"$f":"- IF(AND(AZ345=1,BA345=0),BA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BA$345=1,'Funding Plan'!$C$71,0),IF(BA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1746.158906503729},{"$f":"- IF(AND(BA345=1,BB345=0),BB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BB$345=1,'Funding Plan'!$C$71,0),IF(BB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1751.9794361920749},{"$f":"- IF(AND(BB345=1,BC345=0),BC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BC$345=1,'Funding Plan'!$C$71,0),IF(BC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1757.8193676460485},{"$f":"- IF(AND(BC345=1,BD345=0),BD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BD$345=1,'Funding Plan'!$C$71,0),IF(BD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1763.6787655382018},{"$f":"- IF(AND(BD345=1,BE345=0),BE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BE$345=1,'Funding Plan'!$C$71,0),IF(BE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1769.5576947566628},{"$f":"- IF(AND(BE345=1,BF345=0),BF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BF$345=1,'Funding Plan'!$C$71,0),IF(BF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1775.4562204058516},{"$f":"- IF(AND(BF345=1,BG345=0),BG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BG$345=1,'Funding Plan'!$C$71,0),IF(BG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1781.3744078072045},{"$f":"- IF(AND(BG345=1,BH345=0),BH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BH$345=1,'Funding Plan'!$C$71,0),IF(BH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1787.3123224998949},{"$f":"- IF(AND(BH345=1,BI345=0),BI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BI$345=1,'Funding Plan'!$C$71,0),IF(BI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1793.2700302415615},{"$f":"- IF(AND(BI345=1,BJ345=0),BJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BJ$345=1,'Funding Plan'!$C$71,0),IF(BJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1799.2475970090334},{"$f":"- IF(AND(BJ345=1,BK345=0),BK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BK$345=1,'Funding Plan'!$C$71,0),IF(BK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1805.2450889990632},{"$f":"- IF(AND(BK345=1,BL345=0),BL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BL$345=1,'Funding Plan'!$C$71,0),IF(BL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1811.2625726290603},{"$f":"- IF(AND(BL345=1,BM345=0),BM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BM$345=1,'Funding Plan'!$C$71,0),IF(BM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1817.3001145378237},{"$f":"- IF(AND(BM345=1,BN345=0),BN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BN$345=1,'Funding Plan'!$C$71,0),IF(BN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1823.3577815862832},{"$f":"- IF(AND(BN345=1,BO345=0),BO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BO$345=1,'Funding Plan'!$C$71,0),IF(BO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1829.4356408582378},{"$f":"- IF(AND(BO345=1,BP345=0),BP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BP$345=1,'Funding Plan'!$C$71,0),IF(BP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1835.5337596610982},{"$f":"- IF(AND(BP345=1,BQ345=0),BQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BQ$345=1,'Funding Plan'!$C$71,0),IF(BQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":-1.0459189070388675E-11},{"$f":"- IF(AND(BQ345=1,BR345=0),BR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BR$345=1,'Funding Plan'!$C$71,0),IF(BR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BR345=1,BS345=0),BS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BS$345=1,'Funding Plan'!$C$71,0),IF(BS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BS345=1,BT345=0),BT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BT$345=1,'Funding Plan'!$C$71,0),IF(BT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BT345=1,BU345=0),BU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BU$345=1,'Funding Plan'!$C$71,0),IF(BU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BU345=1,BV345=0),BV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BV$345=1,'Funding Plan'!$C$71,0),IF(BV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BV345=1,BW345=0),BW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BW$345=1,'Funding Plan'!$C$71,0),IF(BW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BW345=1,BX345=0),BX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BX$345=1,'Funding Plan'!$C$71,0),IF(BX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BX345=1,BY345=0),BY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BY$345=1,'Funding Plan'!$C$71,0),IF(BY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BY345=1,BZ345=0),BZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-BZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BZ$345=1,'Funding Plan'!$C$71,0),IF(BZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BZ345=1,CA345=0),CA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CA$345=1,'Funding Plan'!$C$71,0),IF(CA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CA345=1,CB345=0),CB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CB$345=1,'Funding Plan'!$C$71,0),IF(CB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CB345=1,CC345=0),CC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CC$345=1,'Funding Plan'!$C$71,0),IF(CC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CC345=1,CD345=0),CD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CD$345=1,'Funding Plan'!$C$71,0),IF(CD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CD345=1,CE345=0),CE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CE$345=1,'Funding Plan'!$C$71,0),IF(CE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CE345=1,CF345=0),CF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CF$345=1,'Funding Plan'!$C$71,0),IF(CF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CF345=1,CG345=0),CG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CG$345=1,'Funding Plan'!$C$71,0),IF(CG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CG345=1,CH345=0),CH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CH$345=1,'Funding Plan'!$C$71,0),IF(CH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CH345=1,CI345=0),CI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CI$345=1,'Funding Plan'!$C$71,0),IF(CI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CI345=1,CJ345=0),CJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CJ$345=1,'Funding Plan'!$C$71,0),IF(CJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CJ345=1,CK345=0),CK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CK$345=1,'Funding Plan'!$C$71,0),IF(CK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CK345=1,CL345=0),CL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CL$345=1,'Funding Plan'!$C$71,0),IF(CL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CL345=1,CM345=0),CM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CM$345=1,'Funding Plan'!$C$71,0),IF(CM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CM345=1,CN345=0),CN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CN$345=1,'Funding Plan'!$C$71,0),IF(CN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CN345=1,CO345=0),CO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CO$345=1,'Funding Plan'!$C$71,0),IF(CO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CO345=1,CP345=0),CP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CP$345=1,'Funding Plan'!$C$71,0),IF(CP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CP345=1,CQ345=0),CQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CQ$345=1,'Funding Plan'!$C$71,0),IF(CQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CQ345=1,CR345=0),CR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CR$345=1,'Funding Plan'!$C$71,0),IF(CR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CR345=1,CS345=0),CS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CS$345=1,'Funding Plan'!$C$71,0),IF(CS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CS345=1,CT345=0),CT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CT$345=1,'Funding Plan'!$C$71,0),IF(CT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CT345=1,CU345=0),CU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CU$345=1,'Funding Plan'!$C$71,0),IF(CU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CU345=1,CV345=0),CV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CV$345=1,'Funding Plan'!$C$71,0),IF(CV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CV345=1,CW345=0),CW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CW$345=1,'Funding Plan'!$C$71,0),IF(CW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CW345=1,CX345=0),CX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CX$345=1,'Funding Plan'!$C$71,0),IF(CX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CX345=1,CY345=0),CY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CY$345=1,'Funding Plan'!$C$71,0),IF(CY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CY345=1,CZ345=0),CZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-CZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CZ$345=1,'Funding Plan'!$C$71,0),IF(CZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CZ345=1,DA345=0),DA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DA$345=1,'Funding Plan'!$C$71,0),IF(DA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DA345=1,DB345=0),DB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DB$345=1,'Funding Plan'!$C$71,0),IF(DB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DB345=1,DC345=0),DC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DC$345=1,'Funding Plan'!$C$71,0),IF(DC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DC345=1,DD345=0),DD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DD$345=1,'Funding Plan'!$C$71,0),IF(DD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DD345=1,DE345=0),DE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DE$345=1,'Funding Plan'!$C$71,0),IF(DE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DE345=1,DF345=0),DF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DF$345=1,'Funding Plan'!$C$71,0),IF(DF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DF345=1,DG345=0),DG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DG$345=1,'Funding Plan'!$C$71,0),IF(DG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DG345=1,DH345=0),DH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DH$345=1,'Funding Plan'!$C$71,0),IF(DH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DH345=1,DI345=0),DI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DI$345=1,'Funding Plan'!$C$71,0),IF(DI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DI345=1,DJ345=0),DJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DJ$345=1,'Funding Plan'!$C$71,0),IF(DJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DJ345=1,DK345=0),DK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DK$345=1,'Funding Plan'!$C$71,0),IF(DK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DK345=1,DL345=0),DL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DL$345=1,'Funding Plan'!$C$71,0),IF(DL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DL345=1,DM345=0),DM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DM$345=1,'Funding Plan'!$C$71,0),IF(DM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DM345=1,DN345=0),DN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DN$345=1,'Funding Plan'!$C$71,0),IF(DN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DN345=1,DO345=0),DO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DO$345=1,'Funding Plan'!$C$71,0),IF(DO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DO345=1,DP345=0),DP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DP$345=1,'Funding Plan'!$C$71,0),IF(DP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DP345=1,DQ345=0),DQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DQ$345=1,'Funding Plan'!$C$71,0),IF(DQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DQ345=1,DR345=0),DR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DR$345=1,'Funding Plan'!$C$71,0),IF(DR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DR345=1,DS345=0),DS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DS$345=1,'Funding Plan'!$C$71,0),IF(DS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DS345=1,DT345=0),DT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DT$345=1,'Funding Plan'!$C$71,0),IF(DT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DT345=1,DU345=0),DU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DU$345=1,'Funding Plan'!$C$71,0),IF(DU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DU345=1,DV345=0),DV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DV$345=1,'Funding Plan'!$C$71,0),IF(DV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DV345=1,DW345=0),DW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DW$345=1,'Funding Plan'!$C$71,0),IF(DW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DW345=1,DX345=0),DX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DX$345=1,'Funding Plan'!$C$71,0),IF(DX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DX345=1,DY345=0),DY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DY$345=1,'Funding Plan'!$C$71,0),IF(DY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DY345=1,DZ345=0),DZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-DZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DZ$345=1,'Funding Plan'!$C$71,0),IF(DZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DZ345=1,EA345=0),EA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EA$345=1,'Funding Plan'!$C$71,0),IF(EA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EA345=1,EB345=0),EB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EB$345=1,'Funding Plan'!$C$71,0),IF(EB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EB345=1,EC345=0),EC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EC$345=1,'Funding Plan'!$C$71,0),IF(EC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EC345=1,ED345=0),ED347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ED$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ED$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ED$345=1,'Funding Plan'!$C$71,0),IF(ED$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ED345=1,EE345=0),EE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EE$345=1,'Funding Plan'!$C$71,0),IF(EE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EE345=1,EF345=0),EF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EF$345=1,'Funding Plan'!$C$71,0),IF(EF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EF345=1,EG345=0),EG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EG$345=1,'Funding Plan'!$C$71,0),IF(EG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EG345=1,EH345=0),EH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EH$345=1,'Funding Plan'!$C$71,0),IF(EH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EH345=1,EI345=0),EI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EI$345=1,'Funding Plan'!$C$71,0),IF(EI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EI345=1,EJ345=0),EJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EJ$345=1,'Funding Plan'!$C$71,0),IF(EJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EJ345=1,EK345=0),EK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EK$345=1,'Funding Plan'!$C$71,0),IF(EK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EK345=1,EL345=0),EL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EL$345=1,'Funding Plan'!$C$71,0),IF(EL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EL345=1,EM345=0),EM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EM$345=1,'Funding Plan'!$C$71,0),IF(EM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EM345=1,EN345=0),EN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EN$345=1,'Funding Plan'!$C$71,0),IF(EN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EN345=1,EO345=0),EO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EO$345=1,'Funding Plan'!$C$71,0),IF(EO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EO345=1,EP345=0),EP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EP$345=1,'Funding Plan'!$C$71,0),IF(EP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EP345=1,EQ345=0),EQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EQ$345=1,'Funding Plan'!$C$71,0),IF(EQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EQ345=1,ER345=0),ER347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ER$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ER$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ER$345=1,'Funding Plan'!$C$71,0),IF(ER$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ER345=1,ES345=0),ES347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ES$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ES$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ES$345=1,'Funding Plan'!$C$71,0),IF(ES$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ES345=1,ET345=0),ET347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ET$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ET$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ET$345=1,'Funding Plan'!$C$71,0),IF(ET$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ET345=1,EU345=0),EU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EU$345=1,'Funding Plan'!$C$71,0),IF(EU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EU345=1,EV345=0),EV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EV$345=1,'Funding Plan'!$C$71,0),IF(EV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EV345=1,EW345=0),EW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EW$345=1,'Funding Plan'!$C$71,0),IF(EW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EW345=1,EX345=0),EX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EX$345=1,'Funding Plan'!$C$71,0),IF(EX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EX345=1,EY345=0),EY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EY$345=1,'Funding Plan'!$C$71,0),IF(EY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EY345=1,EZ345=0),EZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-EZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EZ$345=1,'Funding Plan'!$C$71,0),IF(EZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EZ345=1,FA345=0),FA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FA$345=1,'Funding Plan'!$C$71,0),IF(FA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FA345=1,FB345=0),FB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FB$345=1,'Funding Plan'!$C$71,0),IF(FB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FB345=1,FC345=0),FC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FC$345=1,'Funding Plan'!$C$71,0),IF(FC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FC345=1,FD345=0),FD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FD$345=1,'Funding Plan'!$C$71,0),IF(FD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FD345=1,FE345=0),FE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FE$345=1,'Funding Plan'!$C$71,0),IF(FE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FE345=1,FF345=0),FF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FF$345=1,'Funding Plan'!$C$71,0),IF(FF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FF345=1,FG345=0),FG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FG$345=1,'Funding Plan'!$C$71,0),IF(FG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FG345=1,FH345=0),FH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FH$345=1,'Funding Plan'!$C$71,0),IF(FH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FH345=1,FI345=0),FI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FI$345=1,'Funding Plan'!$C$71,0),IF(FI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FI345=1,FJ345=0),FJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FJ$345=1,'Funding Plan'!$C$71,0),IF(FJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FJ345=1,FK345=0),FK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FK$345=1,'Funding Plan'!$C$71,0),IF(FK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FK345=1,FL345=0),FL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FL$345=1,'Funding Plan'!$C$71,0),IF(FL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FL345=1,FM345=0),FM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FM$345=1,'Funding Plan'!$C$71,0),IF(FM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FM345=1,FN345=0),FN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FN$345=1,'Funding Plan'!$C$71,0),IF(FN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FN345=1,FO345=0),FO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FO$345=1,'Funding Plan'!$C$71,0),IF(FO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FO345=1,FP345=0),FP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FP$345=1,'Funding Plan'!$C$71,0),IF(FP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FP345=1,FQ345=0),FQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FQ$345=1,'Funding Plan'!$C$71,0),IF(FQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FQ345=1,FR345=0),FR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FR$345=1,'Funding Plan'!$C$71,0),IF(FR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FR345=1,FS345=0),FS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FS$345=1,'Funding Plan'!$C$71,0),IF(FS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FS345=1,FT345=0),FT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FT$345=1,'Funding Plan'!$C$71,0),IF(FT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FT345=1,FU345=0),FU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FU$345=1,'Funding Plan'!$C$71,0),IF(FU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FU345=1,FV345=0),FV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FV$345=1,'Funding Plan'!$C$71,0),IF(FV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FV345=1,FW345=0),FW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FW$345=1,'Funding Plan'!$C$71,0),IF(FW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FW345=1,FX345=0),FX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FX$345=1,'Funding Plan'!$C$71,0),IF(FX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FX345=1,FY345=0),FY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FY$345=1,'Funding Plan'!$C$71,0),IF(FY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FY345=1,FZ345=0),FZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-FZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FZ$345=1,'Funding Plan'!$C$71,0),IF(FZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FZ345=1,GA345=0),GA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GA$345=1,'Funding Plan'!$C$71,0),IF(GA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GA345=1,GB345=0),GB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GB$345=1,'Funding Plan'!$C$71,0),IF(GB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GB345=1,GC345=0),GC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GC$345=1,'Funding Plan'!$C$71,0),IF(GC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GC345=1,GD345=0),GD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GD$345=1,'Funding Plan'!$C$71,0),IF(GD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GD345=1,GE345=0),GE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GE$345=1,'Funding Plan'!$C$71,0),IF(GE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GE345=1,GF345=0),GF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GF$345=1,'Funding Plan'!$C$71,0),IF(GF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GF345=1,GG345=0),GG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GG$345=1,'Funding Plan'!$C$71,0),IF(GG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GG345=1,GH345=0),GH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GH$345=1,'Funding Plan'!$C$71,0),IF(GH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GH345=1,GI345=0),GI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GI$345=1,'Funding Plan'!$C$71,0),IF(GI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GI345=1,GJ345=0),GJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GJ$345=1,'Funding Plan'!$C$71,0),IF(GJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GJ345=1,GK345=0),GK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GK$345=1,'Funding Plan'!$C$71,0),IF(GK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GK345=1,GL345=0),GL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GL$345=1,'Funding Plan'!$C$71,0),IF(GL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GL345=1,GM345=0),GM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GM$345=1,'Funding Plan'!$C$71,0),IF(GM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GM345=1,GN345=0),GN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GN$345=1,'Funding Plan'!$C$71,0),IF(GN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GN345=1,GO345=0),GO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GO$345=1,'Funding Plan'!$C$71,0),IF(GO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GO345=1,GP345=0),GP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GP$345=1,'Funding Plan'!$C$71,0),IF(GP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GP345=1,GQ345=0),GQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GQ$345=1,'Funding Plan'!$C$71,0),IF(GQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GQ345=1,GR345=0),GR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GR$345=1,'Funding Plan'!$C$71,0),IF(GR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GR345=1,GS345=0),GS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GS$345=1,'Funding Plan'!$C$71,0),IF(GS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GS345=1,GT345=0),GT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GT$345=1,'Funding Plan'!$C$71,0),IF(GT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GT345=1,GU345=0),GU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GU$345=1,'Funding Plan'!$C$71,0),IF(GU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GU345=1,GV345=0),GV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GV$345=1,'Funding Plan'!$C$71,0),IF(GV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GV345=1,GW345=0),GW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GW$345=1,'Funding Plan'!$C$71,0),IF(GW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GW345=1,GX345=0),GX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GX$345=1,'Funding Plan'!$C$71,0),IF(GX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GX345=1,GY345=0),GY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GY$345=1,'Funding Plan'!$C$71,0),IF(GY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GY345=1,GZ345=0),GZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-GZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GZ$345=1,'Funding Plan'!$C$71,0),IF(GZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GZ345=1,HA345=0),HA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HA$345=1,'Funding Plan'!$C$71,0),IF(HA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HA345=1,HB345=0),HB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HB$345=1,'Funding Plan'!$C$71,0),IF(HB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HB345=1,HC345=0),HC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HC$345=1,'Funding Plan'!$C$71,0),IF(HC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HC345=1,HD345=0),HD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HD$345=1,'Funding Plan'!$C$71,0),IF(HD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HD345=1,HE345=0),HE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HE$345=1,'Funding Plan'!$C$71,0),IF(HE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HE345=1,HF345=0),HF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HF$345=1,'Funding Plan'!$C$71,0),IF(HF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HF345=1,HG345=0),HG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HG$345=1,'Funding Plan'!$C$71,0),IF(HG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HG345=1,HH345=0),HH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HH$345=1,'Funding Plan'!$C$71,0),IF(HH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HH345=1,HI345=0),HI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HI$345=1,'Funding Plan'!$C$71,0),IF(HI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HI345=1,HJ345=0),HJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HJ$345=1,'Funding Plan'!$C$71,0),IF(HJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HJ345=1,HK345=0),HK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HK$345=1,'Funding Plan'!$C$71,0),IF(HK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HK345=1,HL345=0),HL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HL$345=1,'Funding Plan'!$C$71,0),IF(HL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HL345=1,HM345=0),HM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HM$345=1,'Funding Plan'!$C$71,0),IF(HM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HM345=1,HN345=0),HN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HN$345=1,'Funding Plan'!$C$71,0),IF(HN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HN345=1,HO345=0),HO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HO$345=1,'Funding Plan'!$C$71,0),IF(HO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HO345=1,HP345=0),HP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HP$345=1,'Funding Plan'!$C$71,0),IF(HP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HP345=1,HQ345=0),HQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HQ$345=1,'Funding Plan'!$C$71,0),IF(HQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HQ345=1,HR345=0),HR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HR$345=1,'Funding Plan'!$C$71,0),IF(HR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HR345=1,HS345=0),HS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HS$345=1,'Funding Plan'!$C$71,0),IF(HS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HS345=1,HT345=0),HT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HT$345=1,'Funding Plan'!$C$71,0),IF(HT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HT345=1,HU345=0),HU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HU$345=1,'Funding Plan'!$C$71,0),IF(HU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HU345=1,HV345=0),HV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HV$345=1,'Funding Plan'!$C$71,0),IF(HV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HV345=1,HW345=0),HW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HW$345=1,'Funding Plan'!$C$71,0),IF(HW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HW345=1,HX345=0),HX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HX$345=1,'Funding Plan'!$C$71,0),IF(HX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HX345=1,HY345=0),HY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HY$345=1,'Funding Plan'!$C$71,0),IF(HY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HY345=1,HZ345=0),HZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-HZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HZ$345=1,'Funding Plan'!$C$71,0),IF(HZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HZ345=1,IA345=0),IA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IA$345=1,'Funding Plan'!$C$71,0),IF(IA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IA345=1,IB345=0),IB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IB$345=1,'Funding Plan'!$C$71,0),IF(IB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IB345=1,IC345=0),IC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IC$345=1,'Funding Plan'!$C$71,0),IF(IC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IC345=1,ID345=0),ID347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ID$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ID$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ID$345=1,'Funding Plan'!$C$71,0),IF(ID$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ID345=1,IE345=0),IE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IE$345=1,'Funding Plan'!$C$71,0),IF(IE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IE345=1,IF345=0),IF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IF$345=1,'Funding Plan'!$C$71,0),IF(IF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IF345=1,IG345=0),IG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IG$345=1,'Funding Plan'!$C$71,0),IF(IG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IG345=1,IH345=0),IH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IH$345=1,'Funding Plan'!$C$71,0),IF(IH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IH345=1,II345=0),II347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(II$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-II$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(II$345=1,'Funding Plan'!$C$71,0),IF(II$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(II345=1,IJ345=0),IJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IJ$345=1,'Funding Plan'!$C$71,0),IF(IJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IJ345=1,IK345=0),IK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IK$345=1,'Funding Plan'!$C$71,0),IF(IK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IK345=1,IL345=0),IL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IL$345=1,'Funding Plan'!$C$71,0),IF(IL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IL345=1,IM345=0),IM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IM$345=1,'Funding Plan'!$C$71,0),IF(IM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IM345=1,IN345=0),IN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IN$345=1,'Funding Plan'!$C$71,0),IF(IN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IN345=1,IO345=0),IO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IO$345=1,'Funding Plan'!$C$71,0),IF(IO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IO345=1,IP345=0),IP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IP$345=1,'Funding Plan'!$C$71,0),IF(IP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IP345=1,IQ345=0),IQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IQ$345=1,'Funding Plan'!$C$71,0),IF(IQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IQ345=1,IR345=0),IR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IR$345=1,'Funding Plan'!$C$71,0),IF(IR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IR345=1,IS345=0),IS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IS$345=1,'Funding Plan'!$C$71,0),IF(IS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IS345=1,IT345=0),IT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IT$345=1,'Funding Plan'!$C$71,0),IF(IT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IT345=1,IU345=0),IU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IU$345=1,'Funding Plan'!$C$71,0),IF(IU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IU345=1,IV345=0),IV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IV$345=1,'Funding Plan'!$C$71,0),IF(IV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IV345=1,IW345=0),IW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IW$345=1,'Funding Plan'!$C$71,0),IF(IW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IW345=1,IX345=0),IX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IX$345=1,'Funding Plan'!$C$71,0),IF(IX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IX345=1,IY345=0),IY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IY$345=1,'Funding Plan'!$C$71,0),IF(IY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IY345=1,IZ345=0),IZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-IZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IZ$345=1,'Funding Plan'!$C$71,0),IF(IZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IZ345=1,JA345=0),JA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JA$345=1,'Funding Plan'!$C$71,0),IF(JA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JA345=1,JB345=0),JB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JB$345=1,'Funding Plan'!$C$71,0),IF(JB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JB345=1,JC345=0),JC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JC$345=1,'Funding Plan'!$C$71,0),IF(JC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JC345=1,JD345=0),JD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JD$345=1,'Funding Plan'!$C$71,0),IF(JD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JD345=1,JE345=0),JE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JE$345=1,'Funding Plan'!$C$71,0),IF(JE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JE345=1,JF345=0),JF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JF$345=1,'Funding Plan'!$C$71,0),IF(JF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JF345=1,JG345=0),JG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JG$345=1,'Funding Plan'!$C$71,0),IF(JG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JG345=1,JH345=0),JH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JH$345=1,'Funding Plan'!$C$71,0),IF(JH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JH345=1,JI345=0),JI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JI$345=1,'Funding Plan'!$C$71,0),IF(JI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JI345=1,JJ345=0),JJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JJ$345=1,'Funding Plan'!$C$71,0),IF(JJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JJ345=1,JK345=0),JK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JK$345=1,'Funding Plan'!$C$71,0),IF(JK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JK345=1,JL345=0),JL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JL$345=1,'Funding Plan'!$C$71,0),IF(JL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JL345=1,JM345=0),JM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JM$345=1,'Funding Plan'!$C$71,0),IF(JM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JM345=1,JN345=0),JN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JN$345=1,'Funding Plan'!$C$71,0),IF(JN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JN345=1,JO345=0),JO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JO$345=1,'Funding Plan'!$C$71,0),IF(JO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JO345=1,JP345=0),JP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JP$345=1,'Funding Plan'!$C$71,0),IF(JP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JP345=1,JQ345=0),JQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JQ$345=1,'Funding Plan'!$C$71,0),IF(JQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JQ345=1,JR345=0),JR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JR$345=1,'Funding Plan'!$C$71,0),IF(JR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JR345=1,JS345=0),JS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JS$345=1,'Funding Plan'!$C$71,0),IF(JS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JS345=1,JT345=0),JT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JT$345=1,'Funding Plan'!$C$71,0),IF(JT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JT345=1,JU345=0),JU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JU$345=1,'Funding Plan'!$C$71,0),IF(JU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JU345=1,JV345=0),JV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JV$345=1,'Funding Plan'!$C$71,0),IF(JV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JV345=1,JW345=0),JW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JW$345=1,'Funding Plan'!$C$71,0),IF(JW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JW345=1,JX345=0),JX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JX$345=1,'Funding Plan'!$C$71,0),IF(JX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JX345=1,JY345=0),JY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JY$345=1,'Funding Plan'!$C$71,0),IF(JY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JY345=1,JZ345=0),JZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-JZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JZ$345=1,'Funding Plan'!$C$71,0),IF(JZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JZ345=1,KA345=0),KA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KA$345=1,'Funding Plan'!$C$71,0),IF(KA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KA345=1,KB345=0),KB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KB$345=1,'Funding Plan'!$C$71,0),IF(KB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KB345=1,KC345=0),KC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KC$345=1,'Funding Plan'!$C$71,0),IF(KC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KC345=1,KD345=0),KD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KD$345=1,'Funding Plan'!$C$71,0),IF(KD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KD345=1,KE345=0),KE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KE$345=1,'Funding Plan'!$C$71,0),IF(KE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KE345=1,KF345=0),KF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KF$345=1,'Funding Plan'!$C$71,0),IF(KF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KF345=1,KG345=0),KG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KG$345=1,'Funding Plan'!$C$71,0),IF(KG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KG345=1,KH345=0),KH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KH$345=1,'Funding Plan'!$C$71,0),IF(KH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KH345=1,KI345=0),KI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KI$345=1,'Funding Plan'!$C$71,0),IF(KI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KI345=1,KJ345=0),KJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KJ$345=1,'Funding Plan'!$C$71,0),IF(KJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KJ345=1,KK345=0),KK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KK$345=1,'Funding Plan'!$C$71,0),IF(KK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KK345=1,KL345=0),KL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KL$345=1,'Funding Plan'!$C$71,0),IF(KL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KL345=1,KM345=0),KM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KM$345=1,'Funding Plan'!$C$71,0),IF(KM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KM345=1,KN345=0),KN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KN$345=1,'Funding Plan'!$C$71,0),IF(KN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KN345=1,KO345=0),KO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KO$345=1,'Funding Plan'!$C$71,0),IF(KO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KO345=1,KP345=0),KP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KP$345=1,'Funding Plan'!$C$71,0),IF(KP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KP345=1,KQ345=0),KQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KQ$345=1,'Funding Plan'!$C$71,0),IF(KQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KQ345=1,KR345=0),KR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KR$345=1,'Funding Plan'!$C$71,0),IF(KR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KR345=1,KS345=0),KS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KS$345=1,'Funding Plan'!$C$71,0),IF(KS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KS345=1,KT345=0),KT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KT$345=1,'Funding Plan'!$C$71,0),IF(KT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KT345=1,KU345=0),KU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KU$345=1,'Funding Plan'!$C$71,0),IF(KU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KU345=1,KV345=0),KV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KV$345=1,'Funding Plan'!$C$71,0),IF(KV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KV345=1,KW345=0),KW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KW$345=1,'Funding Plan'!$C$71,0),IF(KW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KW345=1,KX345=0),KX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KX$345=1,'Funding Plan'!$C$71,0),IF(KX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KX345=1,KY345=0),KY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KY$345=1,'Funding Plan'!$C$71,0),IF(KY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KY345=1,KZ345=0),KZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-KZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KZ$345=1,'Funding Plan'!$C$71,0),IF(KZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KZ345=1,LA345=0),LA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LA$345=1,'Funding Plan'!$C$71,0),IF(LA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LA345=1,LB345=0),LB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LB$345=1,'Funding Plan'!$C$71,0),IF(LB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LB345=1,LC345=0),LC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LC$345=1,'Funding Plan'!$C$71,0),IF(LC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LC345=1,LD345=0),LD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LD$345=1,'Funding Plan'!$C$71,0),IF(LD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LD345=1,LE345=0),LE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LE$345=1,'Funding Plan'!$C$71,0),IF(LE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LE345=1,LF345=0),LF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LF$345=1,'Funding Plan'!$C$71,0),IF(LF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LF345=1,LG345=0),LG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LG$345=1,'Funding Plan'!$C$71,0),IF(LG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LG345=1,LH345=0),LH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LH$345=1,'Funding Plan'!$C$71,0),IF(LH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LH345=1,LI345=0),LI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LI$345=1,'Funding Plan'!$C$71,0),IF(LI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LI345=1,LJ345=0),LJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LJ$345=1,'Funding Plan'!$C$71,0),IF(LJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LJ345=1,LK345=0),LK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LK$345=1,'Funding Plan'!$C$71,0),IF(LK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LK345=1,LL345=0),LL347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LL$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LL$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LL$345=1,'Funding Plan'!$C$71,0),IF(LL$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LL345=1,LM345=0),LM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LM$345=1,'Funding Plan'!$C$71,0),IF(LM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LM345=1,LN345=0),LN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LN$345=1,'Funding Plan'!$C$71,0),IF(LN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LN345=1,LO345=0),LO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LO$345=1,'Funding Plan'!$C$71,0),IF(LO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LO345=1,LP345=0),LP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LP$345=1,'Funding Plan'!$C$71,0),IF(LP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LP345=1,LQ345=0),LQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LQ$345=1,'Funding Plan'!$C$71,0),IF(LQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LQ345=1,LR345=0),LR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LR$345=1,'Funding Plan'!$C$71,0),IF(LR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LR345=1,LS345=0),LS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LS$345=1,'Funding Plan'!$C$71,0),IF(LS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LS345=1,LT345=0),LT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LT$345=1,'Funding Plan'!$C$71,0),IF(LT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LT345=1,LU345=0),LU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LU$345=1,'Funding Plan'!$C$71,0),IF(LU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LU345=1,LV345=0),LV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LV$345=1,'Funding Plan'!$C$71,0),IF(LV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LV345=1,LW345=0),LW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LW$345=1,'Funding Plan'!$C$71,0),IF(LW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LW345=1,LX345=0),LX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LX$345=1,'Funding Plan'!$C$71,0),IF(LX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LX345=1,LY345=0),LY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LY$345=1,'Funding Plan'!$C$71,0),IF(LY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LY345=1,LZ345=0),LZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-LZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LZ$345=1,'Funding Plan'!$C$71,0),IF(LZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LZ345=1,MA345=0),MA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MA$345=1,'Funding Plan'!$C$71,0),IF(MA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MA345=1,MB345=0),MB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MB$345=1,'Funding Plan'!$C$71,0),IF(MB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MB345=1,MC345=0),MC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MC$345=1,'Funding Plan'!$C$71,0),IF(MC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MC345=1,MD345=0),MD347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MD$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MD$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MD$345=1,'Funding Plan'!$C$71,0),IF(MD$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MD345=1,ME345=0),ME347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ME$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ME$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ME$345=1,'Funding Plan'!$C$71,0),IF(ME$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ME345=1,MF345=0),MF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MF$345=1,'Funding Plan'!$C$71,0),IF(MF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MF345=1,MG345=0),MG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MG$345=1,'Funding Plan'!$C$71,0),IF(MG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MG345=1,MH345=0),MH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MH$345=1,'Funding Plan'!$C$71,0),IF(MH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MH345=1,MI345=0),MI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MI$345=1,'Funding Plan'!$C$71,0),IF(MI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MI345=1,MJ345=0),MJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MJ$345=1,'Funding Plan'!$C$71,0),IF(MJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MJ345=1,MK345=0),MK347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MK$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MK$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MK$345=1,'Funding Plan'!$C$71,0),IF(MK$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MK345=1,ML345=0),ML347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ML$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ML$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ML$345=1,'Funding Plan'!$C$71,0),IF(ML$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ML345=1,MM345=0),MM347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MM$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MM$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MM$345=1,'Funding Plan'!$C$71,0),IF(MM$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MM345=1,MN345=0),MN347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MN$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MN$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MN$345=1,'Funding Plan'!$C$71,0),IF(MN$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MN345=1,MO345=0),MO347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MO$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MO$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MO$345=1,'Funding Plan'!$C$71,0),IF(MO$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MO345=1,MP345=0),MP347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MP$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MP$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MP$345=1,'Funding Plan'!$C$71,0),IF(MP$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MP345=1,MQ345=0),MQ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MQ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MQ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MQ$345=1,'Funding Plan'!$C$71,0),IF(MQ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MQ345=1,MR345=0),MR347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MR$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MR$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MR$345=1,'Funding Plan'!$C$71,0),IF(MR$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MR345=1,MS345=0),MS347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MS$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MS$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MS$345=1,'Funding Plan'!$C$71,0),IF(MS$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MS345=1,MT345=0),MT347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MT$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MT$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MT$345=1,'Funding Plan'!$C$71,0),IF(MT$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MT345=1,MU345=0),MU347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MU$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MU$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MU$345=1,'Funding Plan'!$C$71,0),IF(MU$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MU345=1,MV345=0),MV347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MV$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MV$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MV$345=1,'Funding Plan'!$C$71,0),IF(MV$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MV345=1,MW345=0),MW347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MW$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MW$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MW$345=1,'Funding Plan'!$C$71,0),IF(MW$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MW345=1,MX345=0),MX347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MX$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MX$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MX$345=1,'Funding Plan'!$C$71,0),IF(MX$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MX345=1,MY345=0),MY347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MY$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MY$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MY$345=1,'Funding Plan'!$C$71,0),IF(MY$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MY345=1,MZ345=0),MZ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MZ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-MZ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MZ$345=1,'Funding Plan'!$C$71,0),IF(MZ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MZ345=1,NA345=0),NA347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NA$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NA$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NA$345=1,'Funding Plan'!$C$71,0),IF(NA$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NA345=1,NB345=0),NB347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NB$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NB$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NB$345=1,'Funding Plan'!$C$71,0),IF(NB$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NB345=1,NC345=0),NC347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NC$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NC$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NC$345=1,'Funding Plan'!$C$71,0),IF(NC$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NC345=1,ND345=0),ND347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ND$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-ND$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ND$345=1,'Funding Plan'!$C$71,0),IF(ND$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ND345=1,NE345=0),NE347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NE$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NE$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NE$345=1,'Funding Plan'!$C$71,0),IF(NE$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NE345=1,NF345=0),NF347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NF$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NF$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NF$345=1,'Funding Plan'!$C$71,0),IF(NF$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NF345=1,NG345=0),NG347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NG$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NG$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NG$345=1,'Funding Plan'!$C$71,0),IF(NG$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NG345=1,NH345=0),NH347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NH$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NH$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NH$345=1,'Funding Plan'!$C$71,0),IF(NH$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NH345=1,NI345=0),NI347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NI$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NI$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NI$345=1,'Funding Plan'!$C$71,0),IF(NI$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NI345=1,NJ345=0),NJ347,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NJ$345>0,-PPMT('Funding Plan'!$C$74/12,'Funding Plan'!$C$29-NJ$345+1,'Funding Plan'!$C$29,'Funding Plan'!$C$71),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NJ$345=1,'Funding Plan'!$C$71,0),IF(NJ$345>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$71/'Funding Plan'!$C$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C347+C350","v":0},0,0,0,0,100000,98491.681127806703,96978.334526039427,95459.943435599591,93936.491041524947,92407.960472803388,90874.334802186102,89335.597046000083,87791.730163960121,86242.717058980023,84688.540576983316,83129.183506713292,81564.628579542361,79994.858469280865,78419.855791985174,76839.603105765156,75254.082910591067,73663.277648099742,72067.169701400111,70465.741394878147,68858.97499400111,67246.852705121142,65629.35667527825,64006.468992002541,62378.171683115914,60744.446716532999,59105.276000061473,57460.641381201713,55810.524646945749,54154.907523575603,52493.771676460885,50827.098709855789,49154.870166695342,47477.067528391024,45793.672214625694,44104.665583147813,42410.028929565,40709.743487136911,39003.790426567401,37292.15085579599,35574.805819788671,33851.736300327997,32122.923215802453,30388.34742099516,28647.989706871842,26901.830800368112,25149.851364176036,23392.03199652999,21628.353230991786,19858.795536235124,18083.339315829271,16301.964908022066,14514.652585522172,12721.38255528061,10922.134958271577,9116.8898692725143,7305.6272966434535,5488.3271821056296,3664.9694005193464,{"$f":"+BO347+BO350","v":1835.5337596611087},1.0459189070388675E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA347+EA350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM347+GM350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY347+IY350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK347+LK350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(D343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(E343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(F343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(G343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(H343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":1000},{"$f":"IF(I343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(J343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(K343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(L343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(M343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(N343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(O343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(P343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Q343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(R343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(S343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(T343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(U343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(V343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(W343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(X343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Y343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Z343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ED343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ER343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ES343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ET343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ID343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(II343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LL343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MD343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ME343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MK343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ML343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MM343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MN343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MO343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MP343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MQ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MR343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MS343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MT343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MU343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MV343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MW343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MX343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MY343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MZ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NA343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NB343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NC343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ND343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NE343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NF343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NG343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NH343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NI343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NJ343>0,'Funding Plan'!$C$71*'Funding Plan'!$C$26,0)","v":0}]
[]
["Borrowed Funds #2"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!C339,IF('Funding Plan'!$D$25='Funding Schedule'!C340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!D339,IF('Funding Plan'!$D$25='Funding Schedule'!D340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!E339,IF('Funding Plan'!$D$25='Funding Schedule'!E340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!F339,IF('Funding Plan'!$D$25='Funding Schedule'!F340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!G339,IF('Funding Plan'!$D$25='Funding Schedule'!G340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!H339,IF('Funding Plan'!$D$25='Funding Schedule'!H340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!I339,IF('Funding Plan'!$D$25='Funding Schedule'!I340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!J339,IF('Funding Plan'!$D$25='Funding Schedule'!J340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!K339,IF('Funding Plan'!$D$25='Funding Schedule'!K340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!L339,IF('Funding Plan'!$D$25='Funding Schedule'!L340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!M339,IF('Funding Plan'!$D$25='Funding Schedule'!M340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!N339,IF('Funding Plan'!$D$25='Funding Schedule'!N340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!O339,IF('Funding Plan'!$D$25='Funding Schedule'!O340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!P339,IF('Funding Plan'!$D$25='Funding Schedule'!P340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!Q339,IF('Funding Plan'!$D$25='Funding Schedule'!Q340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!R339,IF('Funding Plan'!$D$25='Funding Schedule'!R340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!S339,IF('Funding Plan'!$D$25='Funding Schedule'!S340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!T339,IF('Funding Plan'!$D$25='Funding Schedule'!T340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!U339,IF('Funding Plan'!$D$25='Funding Schedule'!U340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!V339,IF('Funding Plan'!$D$25='Funding Schedule'!V340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!W339,IF('Funding Plan'!$D$25='Funding Schedule'!W340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!X339,IF('Funding Plan'!$D$25='Funding Schedule'!X340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!Y339,IF('Funding Plan'!$D$25='Funding Schedule'!Y340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!Z339,IF('Funding Plan'!$D$25='Funding Schedule'!Z340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AA339,IF('Funding Plan'!$D$25='Funding Schedule'!AA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AB339,IF('Funding Plan'!$D$25='Funding Schedule'!AB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AC339,IF('Funding Plan'!$D$25='Funding Schedule'!AC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AD339,IF('Funding Plan'!$D$25='Funding Schedule'!AD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AE339,IF('Funding Plan'!$D$25='Funding Schedule'!AE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AF339,IF('Funding Plan'!$D$25='Funding Schedule'!AF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AG339,IF('Funding Plan'!$D$25='Funding Schedule'!AG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AH339,IF('Funding Plan'!$D$25='Funding Schedule'!AH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AI339,IF('Funding Plan'!$D$25='Funding Schedule'!AI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AJ339,IF('Funding Plan'!$D$25='Funding Schedule'!AJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AK339,IF('Funding Plan'!$D$25='Funding Schedule'!AK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AL339,IF('Funding Plan'!$D$25='Funding Schedule'!AL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AM339,IF('Funding Plan'!$D$25='Funding Schedule'!AM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AN339,IF('Funding Plan'!$D$25='Funding Schedule'!AN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AO339,IF('Funding Plan'!$D$25='Funding Schedule'!AO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AP339,IF('Funding Plan'!$D$25='Funding Schedule'!AP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AQ339,IF('Funding Plan'!$D$25='Funding Schedule'!AQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AR339,IF('Funding Plan'!$D$25='Funding Schedule'!AR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AS339,IF('Funding Plan'!$D$25='Funding Schedule'!AS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AT339,IF('Funding Plan'!$D$25='Funding Schedule'!AT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AU339,IF('Funding Plan'!$D$25='Funding Schedule'!AU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AV339,IF('Funding Plan'!$D$25='Funding Schedule'!AV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AW339,IF('Funding Plan'!$D$25='Funding Schedule'!AW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AX339,IF('Funding Plan'!$D$25='Funding Schedule'!AX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AY339,IF('Funding Plan'!$D$25='Funding Schedule'!AY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!AZ339,IF('Funding Plan'!$D$25='Funding Schedule'!AZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BA339,IF('Funding Plan'!$D$25='Funding Schedule'!BA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BB339,IF('Funding Plan'!$D$25='Funding Schedule'!BB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BC339,IF('Funding Plan'!$D$25='Funding Schedule'!BC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BD339,IF('Funding Plan'!$D$25='Funding Schedule'!BD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BE339,IF('Funding Plan'!$D$25='Funding Schedule'!BE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BF339,IF('Funding Plan'!$D$25='Funding Schedule'!BF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BG339,IF('Funding Plan'!$D$25='Funding Schedule'!BG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BH339,IF('Funding Plan'!$D$25='Funding Schedule'!BH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BI339,IF('Funding Plan'!$D$25='Funding Schedule'!BI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BJ339,IF('Funding Plan'!$D$25='Funding Schedule'!BJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BK339,IF('Funding Plan'!$D$25='Funding Schedule'!BK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BL339,IF('Funding Plan'!$D$25='Funding Schedule'!BL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BM339,IF('Funding Plan'!$D$25='Funding Schedule'!BM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BN339,IF('Funding Plan'!$D$25='Funding Schedule'!BN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BO339,IF('Funding Plan'!$D$25='Funding Schedule'!BO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BP339,IF('Funding Plan'!$D$25='Funding Schedule'!BP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BQ339,IF('Funding Plan'!$D$25='Funding Schedule'!BQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BR339,IF('Funding Plan'!$D$25='Funding Schedule'!BR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BS339,IF('Funding Plan'!$D$25='Funding Schedule'!BS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BT339,IF('Funding Plan'!$D$25='Funding Schedule'!BT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BU339,IF('Funding Plan'!$D$25='Funding Schedule'!BU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BV339,IF('Funding Plan'!$D$25='Funding Schedule'!BV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BW339,IF('Funding Plan'!$D$25='Funding Schedule'!BW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BX339,IF('Funding Plan'!$D$25='Funding Schedule'!BX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BY339,IF('Funding Plan'!$D$25='Funding Schedule'!BY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!BZ339,IF('Funding Plan'!$D$25='Funding Schedule'!BZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CA339,IF('Funding Plan'!$D$25='Funding Schedule'!CA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CB339,IF('Funding Plan'!$D$25='Funding Schedule'!CB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CC339,IF('Funding Plan'!$D$25='Funding Schedule'!CC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CD339,IF('Funding Plan'!$D$25='Funding Schedule'!CD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CE339,IF('Funding Plan'!$D$25='Funding Schedule'!CE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CF339,IF('Funding Plan'!$D$25='Funding Schedule'!CF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CG339,IF('Funding Plan'!$D$25='Funding Schedule'!CG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CH339,IF('Funding Plan'!$D$25='Funding Schedule'!CH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CI339,IF('Funding Plan'!$D$25='Funding Schedule'!CI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CJ339,IF('Funding Plan'!$D$25='Funding Schedule'!CJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CK339,IF('Funding Plan'!$D$25='Funding Schedule'!CK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CL339,IF('Funding Plan'!$D$25='Funding Schedule'!CL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CM339,IF('Funding Plan'!$D$25='Funding Schedule'!CM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CN339,IF('Funding Plan'!$D$25='Funding Schedule'!CN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CO339,IF('Funding Plan'!$D$25='Funding Schedule'!CO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CP339,IF('Funding Plan'!$D$25='Funding Schedule'!CP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CQ339,IF('Funding Plan'!$D$25='Funding Schedule'!CQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CR339,IF('Funding Plan'!$D$25='Funding Schedule'!CR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CS339,IF('Funding Plan'!$D$25='Funding Schedule'!CS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CT339,IF('Funding Plan'!$D$25='Funding Schedule'!CT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CU339,IF('Funding Plan'!$D$25='Funding Schedule'!CU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CV339,IF('Funding Plan'!$D$25='Funding Schedule'!CV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CW339,IF('Funding Plan'!$D$25='Funding Schedule'!CW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CX339,IF('Funding Plan'!$D$25='Funding Schedule'!CX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CY339,IF('Funding Plan'!$D$25='Funding Schedule'!CY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!CZ339,IF('Funding Plan'!$D$25='Funding Schedule'!CZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DA339,IF('Funding Plan'!$D$25='Funding Schedule'!DA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DB339,IF('Funding Plan'!$D$25='Funding Schedule'!DB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DC339,IF('Funding Plan'!$D$25='Funding Schedule'!DC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DD339,IF('Funding Plan'!$D$25='Funding Schedule'!DD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DE339,IF('Funding Plan'!$D$25='Funding Schedule'!DE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DF339,IF('Funding Plan'!$D$25='Funding Schedule'!DF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DG339,IF('Funding Plan'!$D$25='Funding Schedule'!DG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DH339,IF('Funding Plan'!$D$25='Funding Schedule'!DH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DI339,IF('Funding Plan'!$D$25='Funding Schedule'!DI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DJ339,IF('Funding Plan'!$D$25='Funding Schedule'!DJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DK339,IF('Funding Plan'!$D$25='Funding Schedule'!DK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DL339,IF('Funding Plan'!$D$25='Funding Schedule'!DL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DM339,IF('Funding Plan'!$D$25='Funding Schedule'!DM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DN339,IF('Funding Plan'!$D$25='Funding Schedule'!DN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DO339,IF('Funding Plan'!$D$25='Funding Schedule'!DO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DP339,IF('Funding Plan'!$D$25='Funding Schedule'!DP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DQ339,IF('Funding Plan'!$D$25='Funding Schedule'!DQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DR339,IF('Funding Plan'!$D$25='Funding Schedule'!DR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DS339,IF('Funding Plan'!$D$25='Funding Schedule'!DS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DT339,IF('Funding Plan'!$D$25='Funding Schedule'!DT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DU339,IF('Funding Plan'!$D$25='Funding Schedule'!DU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DV339,IF('Funding Plan'!$D$25='Funding Schedule'!DV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DW339,IF('Funding Plan'!$D$25='Funding Schedule'!DW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DX339,IF('Funding Plan'!$D$25='Funding Schedule'!DX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DY339,IF('Funding Plan'!$D$25='Funding Schedule'!DY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!DZ339,IF('Funding Plan'!$D$25='Funding Schedule'!DZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EA339,IF('Funding Plan'!$D$25='Funding Schedule'!EA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EB339,IF('Funding Plan'!$D$25='Funding Schedule'!EB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EC339,IF('Funding Plan'!$D$25='Funding Schedule'!EC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ED339,IF('Funding Plan'!$D$25='Funding Schedule'!ED340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EE339,IF('Funding Plan'!$D$25='Funding Schedule'!EE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EF339,IF('Funding Plan'!$D$25='Funding Schedule'!EF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EG339,IF('Funding Plan'!$D$25='Funding Schedule'!EG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EH339,IF('Funding Plan'!$D$25='Funding Schedule'!EH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EI339,IF('Funding Plan'!$D$25='Funding Schedule'!EI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EJ339,IF('Funding Plan'!$D$25='Funding Schedule'!EJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EK339,IF('Funding Plan'!$D$25='Funding Schedule'!EK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EL339,IF('Funding Plan'!$D$25='Funding Schedule'!EL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EM339,IF('Funding Plan'!$D$25='Funding Schedule'!EM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EN339,IF('Funding Plan'!$D$25='Funding Schedule'!EN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EO339,IF('Funding Plan'!$D$25='Funding Schedule'!EO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EP339,IF('Funding Plan'!$D$25='Funding Schedule'!EP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EQ339,IF('Funding Plan'!$D$25='Funding Schedule'!EQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ER339,IF('Funding Plan'!$D$25='Funding Schedule'!ER340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ES339,IF('Funding Plan'!$D$25='Funding Schedule'!ES340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ET339,IF('Funding Plan'!$D$25='Funding Schedule'!ET340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EU339,IF('Funding Plan'!$D$25='Funding Schedule'!EU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EV339,IF('Funding Plan'!$D$25='Funding Schedule'!EV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EW339,IF('Funding Plan'!$D$25='Funding Schedule'!EW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EX339,IF('Funding Plan'!$D$25='Funding Schedule'!EX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EY339,IF('Funding Plan'!$D$25='Funding Schedule'!EY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!EZ339,IF('Funding Plan'!$D$25='Funding Schedule'!EZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FA339,IF('Funding Plan'!$D$25='Funding Schedule'!FA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FB339,IF('Funding Plan'!$D$25='Funding Schedule'!FB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FC339,IF('Funding Plan'!$D$25='Funding Schedule'!FC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FD339,IF('Funding Plan'!$D$25='Funding Schedule'!FD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FE339,IF('Funding Plan'!$D$25='Funding Schedule'!FE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FF339,IF('Funding Plan'!$D$25='Funding Schedule'!FF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FG339,IF('Funding Plan'!$D$25='Funding Schedule'!FG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FH339,IF('Funding Plan'!$D$25='Funding Schedule'!FH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FI339,IF('Funding Plan'!$D$25='Funding Schedule'!FI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FJ339,IF('Funding Plan'!$D$25='Funding Schedule'!FJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FK339,IF('Funding Plan'!$D$25='Funding Schedule'!FK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FL339,IF('Funding Plan'!$D$25='Funding Schedule'!FL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FM339,IF('Funding Plan'!$D$25='Funding Schedule'!FM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FN339,IF('Funding Plan'!$D$25='Funding Schedule'!FN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FO339,IF('Funding Plan'!$D$25='Funding Schedule'!FO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FP339,IF('Funding Plan'!$D$25='Funding Schedule'!FP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FQ339,IF('Funding Plan'!$D$25='Funding Schedule'!FQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FR339,IF('Funding Plan'!$D$25='Funding Schedule'!FR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FS339,IF('Funding Plan'!$D$25='Funding Schedule'!FS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FT339,IF('Funding Plan'!$D$25='Funding Schedule'!FT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FU339,IF('Funding Plan'!$D$25='Funding Schedule'!FU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FV339,IF('Funding Plan'!$D$25='Funding Schedule'!FV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FW339,IF('Funding Plan'!$D$25='Funding Schedule'!FW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FX339,IF('Funding Plan'!$D$25='Funding Schedule'!FX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FY339,IF('Funding Plan'!$D$25='Funding Schedule'!FY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!FZ339,IF('Funding Plan'!$D$25='Funding Schedule'!FZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GA339,IF('Funding Plan'!$D$25='Funding Schedule'!GA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GB339,IF('Funding Plan'!$D$25='Funding Schedule'!GB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GC339,IF('Funding Plan'!$D$25='Funding Schedule'!GC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GD339,IF('Funding Plan'!$D$25='Funding Schedule'!GD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GE339,IF('Funding Plan'!$D$25='Funding Schedule'!GE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GF339,IF('Funding Plan'!$D$25='Funding Schedule'!GF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GG339,IF('Funding Plan'!$D$25='Funding Schedule'!GG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GH339,IF('Funding Plan'!$D$25='Funding Schedule'!GH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GI339,IF('Funding Plan'!$D$25='Funding Schedule'!GI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GJ339,IF('Funding Plan'!$D$25='Funding Schedule'!GJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GK339,IF('Funding Plan'!$D$25='Funding Schedule'!GK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GL339,IF('Funding Plan'!$D$25='Funding Schedule'!GL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GM339,IF('Funding Plan'!$D$25='Funding Schedule'!GM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GN339,IF('Funding Plan'!$D$25='Funding Schedule'!GN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GO339,IF('Funding Plan'!$D$25='Funding Schedule'!GO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GP339,IF('Funding Plan'!$D$25='Funding Schedule'!GP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GQ339,IF('Funding Plan'!$D$25='Funding Schedule'!GQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GR339,IF('Funding Plan'!$D$25='Funding Schedule'!GR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GS339,IF('Funding Plan'!$D$25='Funding Schedule'!GS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GT339,IF('Funding Plan'!$D$25='Funding Schedule'!GT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GU339,IF('Funding Plan'!$D$25='Funding Schedule'!GU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GV339,IF('Funding Plan'!$D$25='Funding Schedule'!GV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GW339,IF('Funding Plan'!$D$25='Funding Schedule'!GW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GX339,IF('Funding Plan'!$D$25='Funding Schedule'!GX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GY339,IF('Funding Plan'!$D$25='Funding Schedule'!GY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!GZ339,IF('Funding Plan'!$D$25='Funding Schedule'!GZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HA339,IF('Funding Plan'!$D$25='Funding Schedule'!HA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HB339,IF('Funding Plan'!$D$25='Funding Schedule'!HB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HC339,IF('Funding Plan'!$D$25='Funding Schedule'!HC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HD339,IF('Funding Plan'!$D$25='Funding Schedule'!HD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HE339,IF('Funding Plan'!$D$25='Funding Schedule'!HE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HF339,IF('Funding Plan'!$D$25='Funding Schedule'!HF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HG339,IF('Funding Plan'!$D$25='Funding Schedule'!HG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HH339,IF('Funding Plan'!$D$25='Funding Schedule'!HH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HI339,IF('Funding Plan'!$D$25='Funding Schedule'!HI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HJ339,IF('Funding Plan'!$D$25='Funding Schedule'!HJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HK339,IF('Funding Plan'!$D$25='Funding Schedule'!HK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HL339,IF('Funding Plan'!$D$25='Funding Schedule'!HL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HM339,IF('Funding Plan'!$D$25='Funding Schedule'!HM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HN339,IF('Funding Plan'!$D$25='Funding Schedule'!HN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HO339,IF('Funding Plan'!$D$25='Funding Schedule'!HO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HP339,IF('Funding Plan'!$D$25='Funding Schedule'!HP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HQ339,IF('Funding Plan'!$D$25='Funding Schedule'!HQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HR339,IF('Funding Plan'!$D$25='Funding Schedule'!HR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HS339,IF('Funding Plan'!$D$25='Funding Schedule'!HS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HT339,IF('Funding Plan'!$D$25='Funding Schedule'!HT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HU339,IF('Funding Plan'!$D$25='Funding Schedule'!HU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HV339,IF('Funding Plan'!$D$25='Funding Schedule'!HV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HW339,IF('Funding Plan'!$D$25='Funding Schedule'!HW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HX339,IF('Funding Plan'!$D$25='Funding Schedule'!HX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HY339,IF('Funding Plan'!$D$25='Funding Schedule'!HY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!HZ339,IF('Funding Plan'!$D$25='Funding Schedule'!HZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IA339,IF('Funding Plan'!$D$25='Funding Schedule'!IA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IB339,IF('Funding Plan'!$D$25='Funding Schedule'!IB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IC339,IF('Funding Plan'!$D$25='Funding Schedule'!IC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ID339,IF('Funding Plan'!$D$25='Funding Schedule'!ID340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IE339,IF('Funding Plan'!$D$25='Funding Schedule'!IE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IF339,IF('Funding Plan'!$D$25='Funding Schedule'!IF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IG339,IF('Funding Plan'!$D$25='Funding Schedule'!IG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IH339,IF('Funding Plan'!$D$25='Funding Schedule'!IH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!II339,IF('Funding Plan'!$D$25='Funding Schedule'!II340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IJ339,IF('Funding Plan'!$D$25='Funding Schedule'!IJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IK339,IF('Funding Plan'!$D$25='Funding Schedule'!IK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IL339,IF('Funding Plan'!$D$25='Funding Schedule'!IL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IM339,IF('Funding Plan'!$D$25='Funding Schedule'!IM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IN339,IF('Funding Plan'!$D$25='Funding Schedule'!IN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IO339,IF('Funding Plan'!$D$25='Funding Schedule'!IO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IP339,IF('Funding Plan'!$D$25='Funding Schedule'!IP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IQ339,IF('Funding Plan'!$D$25='Funding Schedule'!IQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IR339,IF('Funding Plan'!$D$25='Funding Schedule'!IR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IS339,IF('Funding Plan'!$D$25='Funding Schedule'!IS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IT339,IF('Funding Plan'!$D$25='Funding Schedule'!IT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IU339,IF('Funding Plan'!$D$25='Funding Schedule'!IU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IV339,IF('Funding Plan'!$D$25='Funding Schedule'!IV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IW339,IF('Funding Plan'!$D$25='Funding Schedule'!IW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IX339,IF('Funding Plan'!$D$25='Funding Schedule'!IX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IY339,IF('Funding Plan'!$D$25='Funding Schedule'!IY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!IZ339,IF('Funding Plan'!$D$25='Funding Schedule'!IZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JA339,IF('Funding Plan'!$D$25='Funding Schedule'!JA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JB339,IF('Funding Plan'!$D$25='Funding Schedule'!JB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JC339,IF('Funding Plan'!$D$25='Funding Schedule'!JC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JD339,IF('Funding Plan'!$D$25='Funding Schedule'!JD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JE339,IF('Funding Plan'!$D$25='Funding Schedule'!JE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JF339,IF('Funding Plan'!$D$25='Funding Schedule'!JF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JG339,IF('Funding Plan'!$D$25='Funding Schedule'!JG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JH339,IF('Funding Plan'!$D$25='Funding Schedule'!JH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JI339,IF('Funding Plan'!$D$25='Funding Schedule'!JI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JJ339,IF('Funding Plan'!$D$25='Funding Schedule'!JJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JK339,IF('Funding Plan'!$D$25='Funding Schedule'!JK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JL339,IF('Funding Plan'!$D$25='Funding Schedule'!JL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JM339,IF('Funding Plan'!$D$25='Funding Schedule'!JM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JN339,IF('Funding Plan'!$D$25='Funding Schedule'!JN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JO339,IF('Funding Plan'!$D$25='Funding Schedule'!JO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JP339,IF('Funding Plan'!$D$25='Funding Schedule'!JP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JQ339,IF('Funding Plan'!$D$25='Funding Schedule'!JQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JR339,IF('Funding Plan'!$D$25='Funding Schedule'!JR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JS339,IF('Funding Plan'!$D$25='Funding Schedule'!JS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JT339,IF('Funding Plan'!$D$25='Funding Schedule'!JT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JU339,IF('Funding Plan'!$D$25='Funding Schedule'!JU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JV339,IF('Funding Plan'!$D$25='Funding Schedule'!JV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JW339,IF('Funding Plan'!$D$25='Funding Schedule'!JW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JX339,IF('Funding Plan'!$D$25='Funding Schedule'!JX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JY339,IF('Funding Plan'!$D$25='Funding Schedule'!JY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!JZ339,IF('Funding Plan'!$D$25='Funding Schedule'!JZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KA339,IF('Funding Plan'!$D$25='Funding Schedule'!KA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KB339,IF('Funding Plan'!$D$25='Funding Schedule'!KB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KC339,IF('Funding Plan'!$D$25='Funding Schedule'!KC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KD339,IF('Funding Plan'!$D$25='Funding Schedule'!KD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KE339,IF('Funding Plan'!$D$25='Funding Schedule'!KE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KF339,IF('Funding Plan'!$D$25='Funding Schedule'!KF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KG339,IF('Funding Plan'!$D$25='Funding Schedule'!KG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KH339,IF('Funding Plan'!$D$25='Funding Schedule'!KH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KI339,IF('Funding Plan'!$D$25='Funding Schedule'!KI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KJ339,IF('Funding Plan'!$D$25='Funding Schedule'!KJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KK339,IF('Funding Plan'!$D$25='Funding Schedule'!KK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KL339,IF('Funding Plan'!$D$25='Funding Schedule'!KL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KM339,IF('Funding Plan'!$D$25='Funding Schedule'!KM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KN339,IF('Funding Plan'!$D$25='Funding Schedule'!KN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KO339,IF('Funding Plan'!$D$25='Funding Schedule'!KO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KP339,IF('Funding Plan'!$D$25='Funding Schedule'!KP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KQ339,IF('Funding Plan'!$D$25='Funding Schedule'!KQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KR339,IF('Funding Plan'!$D$25='Funding Schedule'!KR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KS339,IF('Funding Plan'!$D$25='Funding Schedule'!KS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KT339,IF('Funding Plan'!$D$25='Funding Schedule'!KT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KU339,IF('Funding Plan'!$D$25='Funding Schedule'!KU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KV339,IF('Funding Plan'!$D$25='Funding Schedule'!KV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KW339,IF('Funding Plan'!$D$25='Funding Schedule'!KW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KX339,IF('Funding Plan'!$D$25='Funding Schedule'!KX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KY339,IF('Funding Plan'!$D$25='Funding Schedule'!KY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!KZ339,IF('Funding Plan'!$D$25='Funding Schedule'!KZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LA339,IF('Funding Plan'!$D$25='Funding Schedule'!LA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LB339,IF('Funding Plan'!$D$25='Funding Schedule'!LB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LC339,IF('Funding Plan'!$D$25='Funding Schedule'!LC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LD339,IF('Funding Plan'!$D$25='Funding Schedule'!LD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LE339,IF('Funding Plan'!$D$25='Funding Schedule'!LE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LF339,IF('Funding Plan'!$D$25='Funding Schedule'!LF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LG339,IF('Funding Plan'!$D$25='Funding Schedule'!LG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LH339,IF('Funding Plan'!$D$25='Funding Schedule'!LH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LI339,IF('Funding Plan'!$D$25='Funding Schedule'!LI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LJ339,IF('Funding Plan'!$D$25='Funding Schedule'!LJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LK339,IF('Funding Plan'!$D$25='Funding Schedule'!LK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LL339,IF('Funding Plan'!$D$25='Funding Schedule'!LL340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LM339,IF('Funding Plan'!$D$25='Funding Schedule'!LM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LN339,IF('Funding Plan'!$D$25='Funding Schedule'!LN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LO339,IF('Funding Plan'!$D$25='Funding Schedule'!LO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LP339,IF('Funding Plan'!$D$25='Funding Schedule'!LP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LQ339,IF('Funding Plan'!$D$25='Funding Schedule'!LQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LR339,IF('Funding Plan'!$D$25='Funding Schedule'!LR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LS339,IF('Funding Plan'!$D$25='Funding Schedule'!LS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LT339,IF('Funding Plan'!$D$25='Funding Schedule'!LT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LU339,IF('Funding Plan'!$D$25='Funding Schedule'!LU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LV339,IF('Funding Plan'!$D$25='Funding Schedule'!LV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LW339,IF('Funding Plan'!$D$25='Funding Schedule'!LW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LX339,IF('Funding Plan'!$D$25='Funding Schedule'!LX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LY339,IF('Funding Plan'!$D$25='Funding Schedule'!LY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!LZ339,IF('Funding Plan'!$D$25='Funding Schedule'!LZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MA339,IF('Funding Plan'!$D$25='Funding Schedule'!MA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MB339,IF('Funding Plan'!$D$25='Funding Schedule'!MB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MC339,IF('Funding Plan'!$D$25='Funding Schedule'!MC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MD339,IF('Funding Plan'!$D$25='Funding Schedule'!MD340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ME339,IF('Funding Plan'!$D$25='Funding Schedule'!ME340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MF339,IF('Funding Plan'!$D$25='Funding Schedule'!MF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MG339,IF('Funding Plan'!$D$25='Funding Schedule'!MG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MH339,IF('Funding Plan'!$D$25='Funding Schedule'!MH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MI339,IF('Funding Plan'!$D$25='Funding Schedule'!MI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MJ339,IF('Funding Plan'!$D$25='Funding Schedule'!MJ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MK339,IF('Funding Plan'!$D$25='Funding Schedule'!MK340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ML339,IF('Funding Plan'!$D$25='Funding Schedule'!ML340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MM339,IF('Funding Plan'!$D$25='Funding Schedule'!MM340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MN339,IF('Funding Plan'!$D$25='Funding Schedule'!MN340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MO339,IF('Funding Plan'!$D$25='Funding Schedule'!MO340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MP339,IF('Funding Plan'!$D$25='Funding Schedule'!MP340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MQ339,IF('Funding Plan'!$D$25='Funding Schedule'!MQ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MR339,IF('Funding Plan'!$D$25='Funding Schedule'!MR340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MS339,IF('Funding Plan'!$D$25='Funding Schedule'!MS340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MT339,IF('Funding Plan'!$D$25='Funding Schedule'!MT340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MU339,IF('Funding Plan'!$D$25='Funding Schedule'!MU340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MV339,IF('Funding Plan'!$D$25='Funding Schedule'!MV340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MW339,IF('Funding Plan'!$D$25='Funding Schedule'!MW340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MX339,IF('Funding Plan'!$D$25='Funding Schedule'!MX340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MY339,IF('Funding Plan'!$D$25='Funding Schedule'!MY340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!MZ339,IF('Funding Plan'!$D$25='Funding Schedule'!MZ340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NA339,IF('Funding Plan'!$D$25='Funding Schedule'!NA340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NB339,IF('Funding Plan'!$D$25='Funding Schedule'!NB340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NC339,IF('Funding Plan'!$D$25='Funding Schedule'!NC340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!ND339,IF('Funding Plan'!$D$25='Funding Schedule'!ND340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NE339,IF('Funding Plan'!$D$25='Funding Schedule'!NE340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NF339,IF('Funding Plan'!$D$25='Funding Schedule'!NF340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NG339,IF('Funding Plan'!$D$25='Funding Schedule'!NG340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NH339,IF('Funding Plan'!$D$25='Funding Schedule'!NH340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NI339,IF('Funding Plan'!$D$25='Funding Schedule'!NI340,'Funding Plan'!$D$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$263='Funding Schedule'!NJ339,IF('Funding Plan'!$D$25='Funding Schedule'!NJ340,'Funding Plan'!$D$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(D355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(E355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(F355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(G355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(H355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(I355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(J355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(K355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(L355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(M355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(N355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(O355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(P355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Q355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(R355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(S355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(T355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(U355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(V355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(W355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(X355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Y355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Z355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ED355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ER355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ES355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ET355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ID355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(II355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LL355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MD355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ME355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MJ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MK355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ML355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MM355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MN355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MO355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MP355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MQ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MR355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MS355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MT355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MU355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MV355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MW355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MX355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MY355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MZ355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NA355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NB355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NC355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ND355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NE355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NF355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NG355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NH355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NI355>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NJ355>0,+'Funding Plan'!$D$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B357>0,B357-1,IF(B356>0,B356,0))","v":0},{"$f":"IF(C357>0,C357-1,IF(C356>0,C356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO357>0,BO357-1,IF(BO356>0,BO356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA357>0,EA357-1,IF(EA356>0,EA356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM357>0,GM357-1,IF(GM356>0,GM356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY357>0,IY357-1,IF(IY356>0,IY356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK357>0,LK357-1,IF(LK356>0,LK356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B363>0,B363,C355)","v":0},{"$f":"IF(C363>0,C363,D355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO363>0,BO363,BP355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA363>0,EA363,EB355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM363>0,GM363,GN355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY363>0,IY363,IZ355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK363>0,LK363,LL355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$357=1,0,-B359*'Funding Plan'!$D$74/12),-B359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$357=1,0,-C359*'Funding Plan'!$D$74/12),-C359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$357=1,0,-D359*'Funding Plan'!$D$74/12),-D359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$357=1,0,-E359*'Funding Plan'!$D$74/12),-E359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$357=1,0,-F359*'Funding Plan'!$D$74/12),-F359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$357=1,0,-G359*'Funding Plan'!$D$74/12),-G359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$357=1,0,-H359*'Funding Plan'!$D$74/12),-H359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$357=1,0,-I359*'Funding Plan'!$D$74/12),-I359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$357=1,0,-J359*'Funding Plan'!$D$74/12),-J359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$357=1,0,-K359*'Funding Plan'!$D$74/12),-K359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$357=1,0,-L359*'Funding Plan'!$D$74/12),-L359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$357=1,0,-M359*'Funding Plan'!$D$74/12),-M359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$357=1,0,-N359*'Funding Plan'!$D$74/12),-N359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$357=1,0,-O359*'Funding Plan'!$D$74/12),-O359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$357=1,0,-P359*'Funding Plan'!$D$74/12),-P359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$357=1,0,-Q359*'Funding Plan'!$D$74/12),-Q359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$357=1,0,-R359*'Funding Plan'!$D$74/12),-R359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$357=1,0,-S359*'Funding Plan'!$D$74/12),-S359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$357=1,0,-T359*'Funding Plan'!$D$74/12),-T359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$357=1,0,-U359*'Funding Plan'!$D$74/12),-U359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$357=1,0,-V359*'Funding Plan'!$D$74/12),-V359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$357=1,0,-W359*'Funding Plan'!$D$74/12),-W359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$357=1,0,-X359*'Funding Plan'!$D$74/12),-X359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$357=1,0,-Y359*'Funding Plan'!$D$74/12),-Y359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$357=1,0,-Z359*'Funding Plan'!$D$74/12),-Z359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$357=1,0,-AA359*'Funding Plan'!$D$74/12),-AA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$357=1,0,-AB359*'Funding Plan'!$D$74/12),-AB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$357=1,0,-AC359*'Funding Plan'!$D$74/12),-AC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$357=1,0,-AD359*'Funding Plan'!$D$74/12),-AD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$357=1,0,-AE359*'Funding Plan'!$D$74/12),-AE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$357=1,0,-AF359*'Funding Plan'!$D$74/12),-AF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$357=1,0,-AG359*'Funding Plan'!$D$74/12),-AG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$357=1,0,-AH359*'Funding Plan'!$D$74/12),-AH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$357=1,0,-AI359*'Funding Plan'!$D$74/12),-AI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$357=1,0,-AJ359*'Funding Plan'!$D$74/12),-AJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$357=1,0,-AK359*'Funding Plan'!$D$74/12),-AK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$357=1,0,-AL359*'Funding Plan'!$D$74/12),-AL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$357=1,0,-AM359*'Funding Plan'!$D$74/12),-AM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$357=1,0,-AN359*'Funding Plan'!$D$74/12),-AN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$357=1,0,-AO359*'Funding Plan'!$D$74/12),-AO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$357=1,0,-AP359*'Funding Plan'!$D$74/12),-AP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$357=1,0,-AQ359*'Funding Plan'!$D$74/12),-AQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$357=1,0,-AR359*'Funding Plan'!$D$74/12),-AR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$357=1,0,-AS359*'Funding Plan'!$D$74/12),-AS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$357=1,0,-AT359*'Funding Plan'!$D$74/12),-AT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$357=1,0,-AU359*'Funding Plan'!$D$74/12),-AU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$357=1,0,-AV359*'Funding Plan'!$D$74/12),-AV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$357=1,0,-AW359*'Funding Plan'!$D$74/12),-AW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$357=1,0,-AX359*'Funding Plan'!$D$74/12),-AX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$357=1,0,-AY359*'Funding Plan'!$D$74/12),-AY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$357=1,0,-AZ359*'Funding Plan'!$D$74/12),-AZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$357=1,0,-BA359*'Funding Plan'!$D$74/12),-BA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$357=1,0,-BB359*'Funding Plan'!$D$74/12),-BB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$357=1,0,-BC359*'Funding Plan'!$D$74/12),-BC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$357=1,0,-BD359*'Funding Plan'!$D$74/12),-BD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$357=1,0,-BE359*'Funding Plan'!$D$74/12),-BE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$357=1,0,-BF359*'Funding Plan'!$D$74/12),-BF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$357=1,0,-BG359*'Funding Plan'!$D$74/12),-BG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$357=1,0,-BH359*'Funding Plan'!$D$74/12),-BH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$357=1,0,-BI359*'Funding Plan'!$D$74/12),-BI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$357=1,0,-BJ359*'Funding Plan'!$D$74/12),-BJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$357=1,0,-BK359*'Funding Plan'!$D$74/12),-BK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$357=1,0,-BL359*'Funding Plan'!$D$74/12),-BL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$357=1,0,-BM359*'Funding Plan'!$D$74/12),-BM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$357=1,0,-BN359*'Funding Plan'!$D$74/12),-BN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$357=1,0,-BO359*'Funding Plan'!$D$74/12),-BO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$357=1,0,-BP359*'Funding Plan'!$D$74/12),-BP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$357=1,0,-BQ359*'Funding Plan'!$D$74/12),-BQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$357=1,0,-BR359*'Funding Plan'!$D$74/12),-BR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$357=1,0,-BS359*'Funding Plan'!$D$74/12),-BS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$357=1,0,-BT359*'Funding Plan'!$D$74/12),-BT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$357=1,0,-BU359*'Funding Plan'!$D$74/12),-BU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$357=1,0,-BV359*'Funding Plan'!$D$74/12),-BV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$357=1,0,-BW359*'Funding Plan'!$D$74/12),-BW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$357=1,0,-BX359*'Funding Plan'!$D$74/12),-BX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$357=1,0,-BY359*'Funding Plan'!$D$74/12),-BY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$357=1,0,-BZ359*'Funding Plan'!$D$74/12),-BZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$357=1,0,-CA359*'Funding Plan'!$D$74/12),-CA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$357=1,0,-CB359*'Funding Plan'!$D$74/12),-CB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$357=1,0,-CC359*'Funding Plan'!$D$74/12),-CC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$357=1,0,-CD359*'Funding Plan'!$D$74/12),-CD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$357=1,0,-CE359*'Funding Plan'!$D$74/12),-CE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$357=1,0,-CF359*'Funding Plan'!$D$74/12),-CF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$357=1,0,-CG359*'Funding Plan'!$D$74/12),-CG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$357=1,0,-CH359*'Funding Plan'!$D$74/12),-CH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$357=1,0,-CI359*'Funding Plan'!$D$74/12),-CI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$357=1,0,-CJ359*'Funding Plan'!$D$74/12),-CJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$357=1,0,-CK359*'Funding Plan'!$D$74/12),-CK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$357=1,0,-CL359*'Funding Plan'!$D$74/12),-CL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$357=1,0,-CM359*'Funding Plan'!$D$74/12),-CM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$357=1,0,-CN359*'Funding Plan'!$D$74/12),-CN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$357=1,0,-CO359*'Funding Plan'!$D$74/12),-CO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$357=1,0,-CP359*'Funding Plan'!$D$74/12),-CP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$357=1,0,-CQ359*'Funding Plan'!$D$74/12),-CQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$357=1,0,-CR359*'Funding Plan'!$D$74/12),-CR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$357=1,0,-CS359*'Funding Plan'!$D$74/12),-CS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$357=1,0,-CT359*'Funding Plan'!$D$74/12),-CT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$357=1,0,-CU359*'Funding Plan'!$D$74/12),-CU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$357=1,0,-CV359*'Funding Plan'!$D$74/12),-CV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$357=1,0,-CW359*'Funding Plan'!$D$74/12),-CW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$357=1,0,-CX359*'Funding Plan'!$D$74/12),-CX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$357=1,0,-CY359*'Funding Plan'!$D$74/12),-CY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$357=1,0,-CZ359*'Funding Plan'!$D$74/12),-CZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$357=1,0,-DA359*'Funding Plan'!$D$74/12),-DA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$357=1,0,-DB359*'Funding Plan'!$D$74/12),-DB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$357=1,0,-DC359*'Funding Plan'!$D$74/12),-DC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$357=1,0,-DD359*'Funding Plan'!$D$74/12),-DD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$357=1,0,-DE359*'Funding Plan'!$D$74/12),-DE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$357=1,0,-DF359*'Funding Plan'!$D$74/12),-DF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$357=1,0,-DG359*'Funding Plan'!$D$74/12),-DG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$357=1,0,-DH359*'Funding Plan'!$D$74/12),-DH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$357=1,0,-DI359*'Funding Plan'!$D$74/12),-DI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$357=1,0,-DJ359*'Funding Plan'!$D$74/12),-DJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$357=1,0,-DK359*'Funding Plan'!$D$74/12),-DK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$357=1,0,-DL359*'Funding Plan'!$D$74/12),-DL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$357=1,0,-DM359*'Funding Plan'!$D$74/12),-DM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$357=1,0,-DN359*'Funding Plan'!$D$74/12),-DN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$357=1,0,-DO359*'Funding Plan'!$D$74/12),-DO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$357=1,0,-DP359*'Funding Plan'!$D$74/12),-DP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$357=1,0,-DQ359*'Funding Plan'!$D$74/12),-DQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$357=1,0,-DR359*'Funding Plan'!$D$74/12),-DR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$357=1,0,-DS359*'Funding Plan'!$D$74/12),-DS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$357=1,0,-DT359*'Funding Plan'!$D$74/12),-DT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$357=1,0,-DU359*'Funding Plan'!$D$74/12),-DU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$357=1,0,-DV359*'Funding Plan'!$D$74/12),-DV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$357=1,0,-DW359*'Funding Plan'!$D$74/12),-DW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$357=1,0,-DX359*'Funding Plan'!$D$74/12),-DX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$357=1,0,-DY359*'Funding Plan'!$D$74/12),-DY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$357=1,0,-DZ359*'Funding Plan'!$D$74/12),-DZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$357=1,0,-EA359*'Funding Plan'!$D$74/12),-EA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$357=1,0,-EB359*'Funding Plan'!$D$74/12),-EB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$357=1,0,-EC359*'Funding Plan'!$D$74/12),-EC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$357=1,0,-ED359*'Funding Plan'!$D$74/12),-ED359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$357=1,0,-EE359*'Funding Plan'!$D$74/12),-EE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$357=1,0,-EF359*'Funding Plan'!$D$74/12),-EF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$357=1,0,-EG359*'Funding Plan'!$D$74/12),-EG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$357=1,0,-EH359*'Funding Plan'!$D$74/12),-EH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$357=1,0,-EI359*'Funding Plan'!$D$74/12),-EI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$357=1,0,-EJ359*'Funding Plan'!$D$74/12),-EJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$357=1,0,-EK359*'Funding Plan'!$D$74/12),-EK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$357=1,0,-EL359*'Funding Plan'!$D$74/12),-EL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$357=1,0,-EM359*'Funding Plan'!$D$74/12),-EM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$357=1,0,-EN359*'Funding Plan'!$D$74/12),-EN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$357=1,0,-EO359*'Funding Plan'!$D$74/12),-EO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$357=1,0,-EP359*'Funding Plan'!$D$74/12),-EP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$357=1,0,-EQ359*'Funding Plan'!$D$74/12),-EQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$357=1,0,-ER359*'Funding Plan'!$D$74/12),-ER359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$357=1,0,-ES359*'Funding Plan'!$D$74/12),-ES359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$357=1,0,-ET359*'Funding Plan'!$D$74/12),-ET359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$357=1,0,-EU359*'Funding Plan'!$D$74/12),-EU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$357=1,0,-EV359*'Funding Plan'!$D$74/12),-EV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$357=1,0,-EW359*'Funding Plan'!$D$74/12),-EW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$357=1,0,-EX359*'Funding Plan'!$D$74/12),-EX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$357=1,0,-EY359*'Funding Plan'!$D$74/12),-EY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$357=1,0,-EZ359*'Funding Plan'!$D$74/12),-EZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$357=1,0,-FA359*'Funding Plan'!$D$74/12),-FA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$357=1,0,-FB359*'Funding Plan'!$D$74/12),-FB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$357=1,0,-FC359*'Funding Plan'!$D$74/12),-FC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$357=1,0,-FD359*'Funding Plan'!$D$74/12),-FD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$357=1,0,-FE359*'Funding Plan'!$D$74/12),-FE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$357=1,0,-FF359*'Funding Plan'!$D$74/12),-FF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$357=1,0,-FG359*'Funding Plan'!$D$74/12),-FG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$357=1,0,-FH359*'Funding Plan'!$D$74/12),-FH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$357=1,0,-FI359*'Funding Plan'!$D$74/12),-FI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$357=1,0,-FJ359*'Funding Plan'!$D$74/12),-FJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$357=1,0,-FK359*'Funding Plan'!$D$74/12),-FK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$357=1,0,-FL359*'Funding Plan'!$D$74/12),-FL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$357=1,0,-FM359*'Funding Plan'!$D$74/12),-FM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$357=1,0,-FN359*'Funding Plan'!$D$74/12),-FN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$357=1,0,-FO359*'Funding Plan'!$D$74/12),-FO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$357=1,0,-FP359*'Funding Plan'!$D$74/12),-FP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$357=1,0,-FQ359*'Funding Plan'!$D$74/12),-FQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$357=1,0,-FR359*'Funding Plan'!$D$74/12),-FR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$357=1,0,-FS359*'Funding Plan'!$D$74/12),-FS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$357=1,0,-FT359*'Funding Plan'!$D$74/12),-FT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$357=1,0,-FU359*'Funding Plan'!$D$74/12),-FU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$357=1,0,-FV359*'Funding Plan'!$D$74/12),-FV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$357=1,0,-FW359*'Funding Plan'!$D$74/12),-FW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$357=1,0,-FX359*'Funding Plan'!$D$74/12),-FX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$357=1,0,-FY359*'Funding Plan'!$D$74/12),-FY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$357=1,0,-FZ359*'Funding Plan'!$D$74/12),-FZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$357=1,0,-GA359*'Funding Plan'!$D$74/12),-GA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$357=1,0,-GB359*'Funding Plan'!$D$74/12),-GB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$357=1,0,-GC359*'Funding Plan'!$D$74/12),-GC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$357=1,0,-GD359*'Funding Plan'!$D$74/12),-GD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$357=1,0,-GE359*'Funding Plan'!$D$74/12),-GE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$357=1,0,-GF359*'Funding Plan'!$D$74/12),-GF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$357=1,0,-GG359*'Funding Plan'!$D$74/12),-GG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$357=1,0,-GH359*'Funding Plan'!$D$74/12),-GH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$357=1,0,-GI359*'Funding Plan'!$D$74/12),-GI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$357=1,0,-GJ359*'Funding Plan'!$D$74/12),-GJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$357=1,0,-GK359*'Funding Plan'!$D$74/12),-GK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$357=1,0,-GL359*'Funding Plan'!$D$74/12),-GL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$357=1,0,-GM359*'Funding Plan'!$D$74/12),-GM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$357=1,0,-GN359*'Funding Plan'!$D$74/12),-GN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$357=1,0,-GO359*'Funding Plan'!$D$74/12),-GO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$357=1,0,-GP359*'Funding Plan'!$D$74/12),-GP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$357=1,0,-GQ359*'Funding Plan'!$D$74/12),-GQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$357=1,0,-GR359*'Funding Plan'!$D$74/12),-GR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$357=1,0,-GS359*'Funding Plan'!$D$74/12),-GS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$357=1,0,-GT359*'Funding Plan'!$D$74/12),-GT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$357=1,0,-GU359*'Funding Plan'!$D$74/12),-GU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$357=1,0,-GV359*'Funding Plan'!$D$74/12),-GV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$357=1,0,-GW359*'Funding Plan'!$D$74/12),-GW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$357=1,0,-GX359*'Funding Plan'!$D$74/12),-GX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$357=1,0,-GY359*'Funding Plan'!$D$74/12),-GY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$357=1,0,-GZ359*'Funding Plan'!$D$74/12),-GZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$357=1,0,-HA359*'Funding Plan'!$D$74/12),-HA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$357=1,0,-HB359*'Funding Plan'!$D$74/12),-HB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$357=1,0,-HC359*'Funding Plan'!$D$74/12),-HC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$357=1,0,-HD359*'Funding Plan'!$D$74/12),-HD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$357=1,0,-HE359*'Funding Plan'!$D$74/12),-HE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$357=1,0,-HF359*'Funding Plan'!$D$74/12),-HF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$357=1,0,-HG359*'Funding Plan'!$D$74/12),-HG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$357=1,0,-HH359*'Funding Plan'!$D$74/12),-HH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$357=1,0,-HI359*'Funding Plan'!$D$74/12),-HI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$357=1,0,-HJ359*'Funding Plan'!$D$74/12),-HJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$357=1,0,-HK359*'Funding Plan'!$D$74/12),-HK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$357=1,0,-HL359*'Funding Plan'!$D$74/12),-HL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$357=1,0,-HM359*'Funding Plan'!$D$74/12),-HM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$357=1,0,-HN359*'Funding Plan'!$D$74/12),-HN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$357=1,0,-HO359*'Funding Plan'!$D$74/12),-HO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$357=1,0,-HP359*'Funding Plan'!$D$74/12),-HP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$357=1,0,-HQ359*'Funding Plan'!$D$74/12),-HQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$357=1,0,-HR359*'Funding Plan'!$D$74/12),-HR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$357=1,0,-HS359*'Funding Plan'!$D$74/12),-HS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$357=1,0,-HT359*'Funding Plan'!$D$74/12),-HT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$357=1,0,-HU359*'Funding Plan'!$D$74/12),-HU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$357=1,0,-HV359*'Funding Plan'!$D$74/12),-HV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$357=1,0,-HW359*'Funding Plan'!$D$74/12),-HW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$357=1,0,-HX359*'Funding Plan'!$D$74/12),-HX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$357=1,0,-HY359*'Funding Plan'!$D$74/12),-HY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$357=1,0,-HZ359*'Funding Plan'!$D$74/12),-HZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$357=1,0,-IA359*'Funding Plan'!$D$74/12),-IA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$357=1,0,-IB359*'Funding Plan'!$D$74/12),-IB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$357=1,0,-IC359*'Funding Plan'!$D$74/12),-IC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$357=1,0,-ID359*'Funding Plan'!$D$74/12),-ID359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$357=1,0,-IE359*'Funding Plan'!$D$74/12),-IE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$357=1,0,-IF359*'Funding Plan'!$D$74/12),-IF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$357=1,0,-IG359*'Funding Plan'!$D$74/12),-IG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$357=1,0,-IH359*'Funding Plan'!$D$74/12),-IH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$357=1,0,-II359*'Funding Plan'!$D$74/12),-II359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$357=1,0,-IJ359*'Funding Plan'!$D$74/12),-IJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$357=1,0,-IK359*'Funding Plan'!$D$74/12),-IK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$357=1,0,-IL359*'Funding Plan'!$D$74/12),-IL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$357=1,0,-IM359*'Funding Plan'!$D$74/12),-IM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$357=1,0,-IN359*'Funding Plan'!$D$74/12),-IN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$357=1,0,-IO359*'Funding Plan'!$D$74/12),-IO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$357=1,0,-IP359*'Funding Plan'!$D$74/12),-IP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$357=1,0,-IQ359*'Funding Plan'!$D$74/12),-IQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$357=1,0,-IR359*'Funding Plan'!$D$74/12),-IR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$357=1,0,-IS359*'Funding Plan'!$D$74/12),-IS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$357=1,0,-IT359*'Funding Plan'!$D$74/12),-IT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$357=1,0,-IU359*'Funding Plan'!$D$74/12),-IU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$357=1,0,-IV359*'Funding Plan'!$D$74/12),-IV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$357=1,0,-IW359*'Funding Plan'!$D$74/12),-IW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$357=1,0,-IX359*'Funding Plan'!$D$74/12),-IX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$357=1,0,-IY359*'Funding Plan'!$D$74/12),-IY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$357=1,0,-IZ359*'Funding Plan'!$D$74/12),-IZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$357=1,0,-JA359*'Funding Plan'!$D$74/12),-JA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$357=1,0,-JB359*'Funding Plan'!$D$74/12),-JB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$357=1,0,-JC359*'Funding Plan'!$D$74/12),-JC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$357=1,0,-JD359*'Funding Plan'!$D$74/12),-JD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$357=1,0,-JE359*'Funding Plan'!$D$74/12),-JE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$357=1,0,-JF359*'Funding Plan'!$D$74/12),-JF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$357=1,0,-JG359*'Funding Plan'!$D$74/12),-JG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$357=1,0,-JH359*'Funding Plan'!$D$74/12),-JH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$357=1,0,-JI359*'Funding Plan'!$D$74/12),-JI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$357=1,0,-JJ359*'Funding Plan'!$D$74/12),-JJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$357=1,0,-JK359*'Funding Plan'!$D$74/12),-JK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$357=1,0,-JL359*'Funding Plan'!$D$74/12),-JL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$357=1,0,-JM359*'Funding Plan'!$D$74/12),-JM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$357=1,0,-JN359*'Funding Plan'!$D$74/12),-JN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$357=1,0,-JO359*'Funding Plan'!$D$74/12),-JO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$357=1,0,-JP359*'Funding Plan'!$D$74/12),-JP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$357=1,0,-JQ359*'Funding Plan'!$D$74/12),-JQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$357=1,0,-JR359*'Funding Plan'!$D$74/12),-JR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$357=1,0,-JS359*'Funding Plan'!$D$74/12),-JS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$357=1,0,-JT359*'Funding Plan'!$D$74/12),-JT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$357=1,0,-JU359*'Funding Plan'!$D$74/12),-JU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$357=1,0,-JV359*'Funding Plan'!$D$74/12),-JV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$357=1,0,-JW359*'Funding Plan'!$D$74/12),-JW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$357=1,0,-JX359*'Funding Plan'!$D$74/12),-JX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$357=1,0,-JY359*'Funding Plan'!$D$74/12),-JY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$357=1,0,-JZ359*'Funding Plan'!$D$74/12),-JZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$357=1,0,-KA359*'Funding Plan'!$D$74/12),-KA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$357=1,0,-KB359*'Funding Plan'!$D$74/12),-KB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$357=1,0,-KC359*'Funding Plan'!$D$74/12),-KC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$357=1,0,-KD359*'Funding Plan'!$D$74/12),-KD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$357=1,0,-KE359*'Funding Plan'!$D$74/12),-KE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$357=1,0,-KF359*'Funding Plan'!$D$74/12),-KF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$357=1,0,-KG359*'Funding Plan'!$D$74/12),-KG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$357=1,0,-KH359*'Funding Plan'!$D$74/12),-KH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$357=1,0,-KI359*'Funding Plan'!$D$74/12),-KI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$357=1,0,-KJ359*'Funding Plan'!$D$74/12),-KJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$357=1,0,-KK359*'Funding Plan'!$D$74/12),-KK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$357=1,0,-KL359*'Funding Plan'!$D$74/12),-KL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$357=1,0,-KM359*'Funding Plan'!$D$74/12),-KM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$357=1,0,-KN359*'Funding Plan'!$D$74/12),-KN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$357=1,0,-KO359*'Funding Plan'!$D$74/12),-KO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$357=1,0,-KP359*'Funding Plan'!$D$74/12),-KP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$357=1,0,-KQ359*'Funding Plan'!$D$74/12),-KQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$357=1,0,-KR359*'Funding Plan'!$D$74/12),-KR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$357=1,0,-KS359*'Funding Plan'!$D$74/12),-KS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$357=1,0,-KT359*'Funding Plan'!$D$74/12),-KT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$357=1,0,-KU359*'Funding Plan'!$D$74/12),-KU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$357=1,0,-KV359*'Funding Plan'!$D$74/12),-KV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$357=1,0,-KW359*'Funding Plan'!$D$74/12),-KW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$357=1,0,-KX359*'Funding Plan'!$D$74/12),-KX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$357=1,0,-KY359*'Funding Plan'!$D$74/12),-KY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$357=1,0,-KZ359*'Funding Plan'!$D$74/12),-KZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$357=1,0,-LA359*'Funding Plan'!$D$74/12),-LA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$357=1,0,-LB359*'Funding Plan'!$D$74/12),-LB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$357=1,0,-LC359*'Funding Plan'!$D$74/12),-LC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$357=1,0,-LD359*'Funding Plan'!$D$74/12),-LD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$357=1,0,-LE359*'Funding Plan'!$D$74/12),-LE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$357=1,0,-LF359*'Funding Plan'!$D$74/12),-LF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$357=1,0,-LG359*'Funding Plan'!$D$74/12),-LG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$357=1,0,-LH359*'Funding Plan'!$D$74/12),-LH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$357=1,0,-LI359*'Funding Plan'!$D$74/12),-LI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$357=1,0,-LJ359*'Funding Plan'!$D$74/12),-LJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$357=1,0,-LK359*'Funding Plan'!$D$74/12),-LK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$357=1,0,-LL359*'Funding Plan'!$D$74/12),-LL359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$357=1,0,-LM359*'Funding Plan'!$D$74/12),-LM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$357=1,0,-LN359*'Funding Plan'!$D$74/12),-LN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$357=1,0,-LO359*'Funding Plan'!$D$74/12),-LO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$357=1,0,-LP359*'Funding Plan'!$D$74/12),-LP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$357=1,0,-LQ359*'Funding Plan'!$D$74/12),-LQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$357=1,0,-LR359*'Funding Plan'!$D$74/12),-LR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$357=1,0,-LS359*'Funding Plan'!$D$74/12),-LS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$357=1,0,-LT359*'Funding Plan'!$D$74/12),-LT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$357=1,0,-LU359*'Funding Plan'!$D$74/12),-LU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$357=1,0,-LV359*'Funding Plan'!$D$74/12),-LV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$357=1,0,-LW359*'Funding Plan'!$D$74/12),-LW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$357=1,0,-LX359*'Funding Plan'!$D$74/12),-LX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$357=1,0,-LY359*'Funding Plan'!$D$74/12),-LY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$357=1,0,-LZ359*'Funding Plan'!$D$74/12),-LZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$357=1,0,-MA359*'Funding Plan'!$D$74/12),-MA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$357=1,0,-MB359*'Funding Plan'!$D$74/12),-MB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$357=1,0,-MC359*'Funding Plan'!$D$74/12),-MC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$357=1,0,-MD359*'Funding Plan'!$D$74/12),-MD359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$357=1,0,-ME359*'Funding Plan'!$D$74/12),-ME359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$357=1,0,-MF359*'Funding Plan'!$D$74/12),-MF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$357=1,0,-MG359*'Funding Plan'!$D$74/12),-MG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$357=1,0,-MH359*'Funding Plan'!$D$74/12),-MH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$357=1,0,-MI359*'Funding Plan'!$D$74/12),-MI359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$357=1,0,-MJ359*'Funding Plan'!$D$74/12),-MJ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$357=1,0,-MK359*'Funding Plan'!$D$74/12),-MK359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$357=1,0,-ML359*'Funding Plan'!$D$74/12),-ML359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$357=1,0,-MM359*'Funding Plan'!$D$74/12),-MM359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$357=1,0,-MN359*'Funding Plan'!$D$74/12),-MN359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$357=1,0,-MO359*'Funding Plan'!$D$74/12),-MO359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$357=1,0,-MP359*'Funding Plan'!$D$74/12),-MP359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$357=1,0,-MQ359*'Funding Plan'!$D$74/12),-MQ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$357=1,0,-MR359*'Funding Plan'!$D$74/12),-MR359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$357=1,0,-MS359*'Funding Plan'!$D$74/12),-MS359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$357=1,0,-MT359*'Funding Plan'!$D$74/12),-MT359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$357=1,0,-MU359*'Funding Plan'!$D$74/12),-MU359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$357=1,0,-MV359*'Funding Plan'!$D$74/12),-MV359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$357=1,0,-MW359*'Funding Plan'!$D$74/12),-MW359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$357=1,0,-MX359*'Funding Plan'!$D$74/12),-MX359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$357=1,0,-MY359*'Funding Plan'!$D$74/12),-MY359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$357=1,0,-MZ359*'Funding Plan'!$D$74/12),-MZ359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$357=1,0,-NA359*'Funding Plan'!$D$74/12),-NA359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$357=1,0,-NB359*'Funding Plan'!$D$74/12),-NB359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$357=1,0,-NC359*'Funding Plan'!$D$74/12),-NC359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$357=1,0,-ND359*'Funding Plan'!$D$74/12),-ND359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$357=1,0,-NE359*'Funding Plan'!$D$74/12),-NE359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$357=1,0,-NF359*'Funding Plan'!$D$74/12),-NF359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$357=1,0,-NG359*'Funding Plan'!$D$74/12),-NG359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$357=1,0,-NH359*'Funding Plan'!$D$74/12),-NH359*'Funding Plan'!$D$74/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$357=1,0,-NI359*'Funding Plan'!$D$74/12),-NI359*'Funding Plan'!$D$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C360+C362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO360+BO362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA360+EA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM360+GM362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY360+IY362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK360+LK362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B357=1,C357=0),C359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(C$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-C$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$357=1,'Funding Plan'!$D$71,0),IF(C$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(C357=1,D357=0),D359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(D$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-D$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$357=1,'Funding Plan'!$D$71,0),IF(D$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(D357=1,E357=0),E359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(E$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-E$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$357=1,'Funding Plan'!$D$71,0),IF(E$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(E357=1,F357=0),F359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(F$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-F$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$357=1,'Funding Plan'!$D$71,0),IF(F$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(F357=1,G357=0),G359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(G$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-G$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$357=1,'Funding Plan'!$D$71,0),IF(G$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(G357=1,H357=0),H359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(H$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-H$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$357=1,'Funding Plan'!$D$71,0),IF(H$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(H357=1,I357=0),I359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(I$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-I$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$357=1,'Funding Plan'!$D$71,0),IF(I$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(I357=1,J357=0),J359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(J$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-J$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$357=1,'Funding Plan'!$D$71,0),IF(J$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(J357=1,K357=0),K359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(K$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-K$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$357=1,'Funding Plan'!$D$71,0),IF(K$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(K357=1,L357=0),L359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(L$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-L$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$357=1,'Funding Plan'!$D$71,0),IF(L$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(L357=1,M357=0),M359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(M$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-M$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$357=1,'Funding Plan'!$D$71,0),IF(M$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(M357=1,N357=0),N359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(N$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-N$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$357=1,'Funding Plan'!$D$71,0),IF(N$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(N357=1,O357=0),O359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(O$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-O$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$357=1,'Funding Plan'!$D$71,0),IF(O$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(O357=1,P357=0),P359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(P$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-P$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$357=1,'Funding Plan'!$D$71,0),IF(P$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(P357=1,Q357=0),Q359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Q$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-Q$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$357=1,'Funding Plan'!$D$71,0),IF(Q$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Q357=1,R357=0),R359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(R$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-R$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$357=1,'Funding Plan'!$D$71,0),IF(R$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(R357=1,S357=0),S359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(S$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-S$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$357=1,'Funding Plan'!$D$71,0),IF(S$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(S357=1,T357=0),T359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(T$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-T$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$357=1,'Funding Plan'!$D$71,0),IF(T$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(T357=1,U357=0),U359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(U$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-U$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$357=1,'Funding Plan'!$D$71,0),IF(U$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(U357=1,V357=0),V359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(V$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-V$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$357=1,'Funding Plan'!$D$71,0),IF(V$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(V357=1,W357=0),W359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(W$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-W$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$357=1,'Funding Plan'!$D$71,0),IF(W$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(W357=1,X357=0),X359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(X$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-X$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$357=1,'Funding Plan'!$D$71,0),IF(X$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(X357=1,Y357=0),Y359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Y$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-Y$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$357=1,'Funding Plan'!$D$71,0),IF(Y$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Y357=1,Z357=0),Z359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Z$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-Z$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$357=1,'Funding Plan'!$D$71,0),IF(Z$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Z357=1,AA357=0),AA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$357=1,'Funding Plan'!$D$71,0),IF(AA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AA357=1,AB357=0),AB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$357=1,'Funding Plan'!$D$71,0),IF(AB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AB357=1,AC357=0),AC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$357=1,'Funding Plan'!$D$71,0),IF(AC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AC357=1,AD357=0),AD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$357=1,'Funding Plan'!$D$71,0),IF(AD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AD357=1,AE357=0),AE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$357=1,'Funding Plan'!$D$71,0),IF(AE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AE357=1,AF357=0),AF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$357=1,'Funding Plan'!$D$71,0),IF(AF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AF357=1,AG357=0),AG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$357=1,'Funding Plan'!$D$71,0),IF(AG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AG357=1,AH357=0),AH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$357=1,'Funding Plan'!$D$71,0),IF(AH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AH357=1,AI357=0),AI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$357=1,'Funding Plan'!$D$71,0),IF(AI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AI357=1,AJ357=0),AJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$357=1,'Funding Plan'!$D$71,0),IF(AJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ357=1,AK357=0),AK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$357=1,'Funding Plan'!$D$71,0),IF(AK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AK357=1,AL357=0),AL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$357=1,'Funding Plan'!$D$71,0),IF(AL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AL357=1,AM357=0),AM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$357=1,'Funding Plan'!$D$71,0),IF(AM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AM357=1,AN357=0),AN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$357=1,'Funding Plan'!$D$71,0),IF(AN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AN357=1,AO357=0),AO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$357=1,'Funding Plan'!$D$71,0),IF(AO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AO357=1,AP357=0),AP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$357=1,'Funding Plan'!$D$71,0),IF(AP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AP357=1,AQ357=0),AQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$357=1,'Funding Plan'!$D$71,0),IF(AQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ357=1,AR357=0),AR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$357=1,'Funding Plan'!$D$71,0),IF(AR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AR357=1,AS357=0),AS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$357=1,'Funding Plan'!$D$71,0),IF(AS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AS357=1,AT357=0),AT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$357=1,'Funding Plan'!$D$71,0),IF(AT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AT357=1,AU357=0),AU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$357=1,'Funding Plan'!$D$71,0),IF(AU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AU357=1,AV357=0),AV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$357=1,'Funding Plan'!$D$71,0),IF(AV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AV357=1,AW357=0),AW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$357=1,'Funding Plan'!$D$71,0),IF(AW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AW357=1,AX357=0),AX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$357=1,'Funding Plan'!$D$71,0),IF(AX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AX357=1,AY357=0),AY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$357=1,'Funding Plan'!$D$71,0),IF(AY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AY357=1,AZ357=0),AZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-AZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$357=1,'Funding Plan'!$D$71,0),IF(AZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ357=1,BA357=0),BA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$357=1,'Funding Plan'!$D$71,0),IF(BA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BA357=1,BB357=0),BB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$357=1,'Funding Plan'!$D$71,0),IF(BB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BB357=1,BC357=0),BC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$357=1,'Funding Plan'!$D$71,0),IF(BC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BC357=1,BD357=0),BD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$357=1,'Funding Plan'!$D$71,0),IF(BD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BD357=1,BE357=0),BE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$357=1,'Funding Plan'!$D$71,0),IF(BE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BE357=1,BF357=0),BF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$357=1,'Funding Plan'!$D$71,0),IF(BF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BF357=1,BG357=0),BG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$357=1,'Funding Plan'!$D$71,0),IF(BG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BG357=1,BH357=0),BH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$357=1,'Funding Plan'!$D$71,0),IF(BH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BH357=1,BI357=0),BI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$357=1,'Funding Plan'!$D$71,0),IF(BI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BI357=1,BJ357=0),BJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$357=1,'Funding Plan'!$D$71,0),IF(BJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ357=1,BK357=0),BK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$357=1,'Funding Plan'!$D$71,0),IF(BK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BK357=1,BL357=0),BL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$357=1,'Funding Plan'!$D$71,0),IF(BL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BL357=1,BM357=0),BM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$357=1,'Funding Plan'!$D$71,0),IF(BM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BM357=1,BN357=0),BN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$357=1,'Funding Plan'!$D$71,0),IF(BN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BN357=1,BO357=0),BO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$357=1,'Funding Plan'!$D$71,0),IF(BO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BO357=1,BP357=0),BP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$357=1,'Funding Plan'!$D$71,0),IF(BP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BP357=1,BQ357=0),BQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$357=1,'Funding Plan'!$D$71,0),IF(BQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ357=1,BR357=0),BR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$357=1,'Funding Plan'!$D$71,0),IF(BR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BR357=1,BS357=0),BS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$357=1,'Funding Plan'!$D$71,0),IF(BS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BS357=1,BT357=0),BT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$357=1,'Funding Plan'!$D$71,0),IF(BT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BT357=1,BU357=0),BU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$357=1,'Funding Plan'!$D$71,0),IF(BU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BU357=1,BV357=0),BV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$357=1,'Funding Plan'!$D$71,0),IF(BV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BV357=1,BW357=0),BW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$357=1,'Funding Plan'!$D$71,0),IF(BW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BW357=1,BX357=0),BX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$357=1,'Funding Plan'!$D$71,0),IF(BX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BX357=1,BY357=0),BY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$357=1,'Funding Plan'!$D$71,0),IF(BY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BY357=1,BZ357=0),BZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-BZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$357=1,'Funding Plan'!$D$71,0),IF(BZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ357=1,CA357=0),CA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$357=1,'Funding Plan'!$D$71,0),IF(CA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CA357=1,CB357=0),CB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$357=1,'Funding Plan'!$D$71,0),IF(CB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CB357=1,CC357=0),CC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$357=1,'Funding Plan'!$D$71,0),IF(CC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CC357=1,CD357=0),CD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$357=1,'Funding Plan'!$D$71,0),IF(CD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CD357=1,CE357=0),CE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$357=1,'Funding Plan'!$D$71,0),IF(CE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CE357=1,CF357=0),CF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$357=1,'Funding Plan'!$D$71,0),IF(CF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CF357=1,CG357=0),CG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$357=1,'Funding Plan'!$D$71,0),IF(CG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CG357=1,CH357=0),CH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$357=1,'Funding Plan'!$D$71,0),IF(CH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CH357=1,CI357=0),CI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$357=1,'Funding Plan'!$D$71,0),IF(CI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CI357=1,CJ357=0),CJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$357=1,'Funding Plan'!$D$71,0),IF(CJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ357=1,CK357=0),CK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$357=1,'Funding Plan'!$D$71,0),IF(CK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CK357=1,CL357=0),CL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$357=1,'Funding Plan'!$D$71,0),IF(CL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CL357=1,CM357=0),CM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$357=1,'Funding Plan'!$D$71,0),IF(CM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CM357=1,CN357=0),CN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$357=1,'Funding Plan'!$D$71,0),IF(CN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CN357=1,CO357=0),CO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$357=1,'Funding Plan'!$D$71,0),IF(CO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CO357=1,CP357=0),CP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$357=1,'Funding Plan'!$D$71,0),IF(CP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CP357=1,CQ357=0),CQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$357=1,'Funding Plan'!$D$71,0),IF(CQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ357=1,CR357=0),CR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$357=1,'Funding Plan'!$D$71,0),IF(CR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CR357=1,CS357=0),CS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$357=1,'Funding Plan'!$D$71,0),IF(CS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CS357=1,CT357=0),CT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$357=1,'Funding Plan'!$D$71,0),IF(CT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CT357=1,CU357=0),CU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$357=1,'Funding Plan'!$D$71,0),IF(CU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CU357=1,CV357=0),CV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$357=1,'Funding Plan'!$D$71,0),IF(CV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CV357=1,CW357=0),CW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$357=1,'Funding Plan'!$D$71,0),IF(CW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CW357=1,CX357=0),CX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$357=1,'Funding Plan'!$D$71,0),IF(CX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CX357=1,CY357=0),CY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$357=1,'Funding Plan'!$D$71,0),IF(CY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CY357=1,CZ357=0),CZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-CZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$357=1,'Funding Plan'!$D$71,0),IF(CZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ357=1,DA357=0),DA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$357=1,'Funding Plan'!$D$71,0),IF(DA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DA357=1,DB357=0),DB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$357=1,'Funding Plan'!$D$71,0),IF(DB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DB357=1,DC357=0),DC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$357=1,'Funding Plan'!$D$71,0),IF(DC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DC357=1,DD357=0),DD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$357=1,'Funding Plan'!$D$71,0),IF(DD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DD357=1,DE357=0),DE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$357=1,'Funding Plan'!$D$71,0),IF(DE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DE357=1,DF357=0),DF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$357=1,'Funding Plan'!$D$71,0),IF(DF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DF357=1,DG357=0),DG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$357=1,'Funding Plan'!$D$71,0),IF(DG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DG357=1,DH357=0),DH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$357=1,'Funding Plan'!$D$71,0),IF(DH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DH357=1,DI357=0),DI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$357=1,'Funding Plan'!$D$71,0),IF(DI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DI357=1,DJ357=0),DJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$357=1,'Funding Plan'!$D$71,0),IF(DJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ357=1,DK357=0),DK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$357=1,'Funding Plan'!$D$71,0),IF(DK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DK357=1,DL357=0),DL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$357=1,'Funding Plan'!$D$71,0),IF(DL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DL357=1,DM357=0),DM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$357=1,'Funding Plan'!$D$71,0),IF(DM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DM357=1,DN357=0),DN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$357=1,'Funding Plan'!$D$71,0),IF(DN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DN357=1,DO357=0),DO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$357=1,'Funding Plan'!$D$71,0),IF(DO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DO357=1,DP357=0),DP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$357=1,'Funding Plan'!$D$71,0),IF(DP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DP357=1,DQ357=0),DQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$357=1,'Funding Plan'!$D$71,0),IF(DQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ357=1,DR357=0),DR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$357=1,'Funding Plan'!$D$71,0),IF(DR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DR357=1,DS357=0),DS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$357=1,'Funding Plan'!$D$71,0),IF(DS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DS357=1,DT357=0),DT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$357=1,'Funding Plan'!$D$71,0),IF(DT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DT357=1,DU357=0),DU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$357=1,'Funding Plan'!$D$71,0),IF(DU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DU357=1,DV357=0),DV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$357=1,'Funding Plan'!$D$71,0),IF(DV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DV357=1,DW357=0),DW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$357=1,'Funding Plan'!$D$71,0),IF(DW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DW357=1,DX357=0),DX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$357=1,'Funding Plan'!$D$71,0),IF(DX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DX357=1,DY357=0),DY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$357=1,'Funding Plan'!$D$71,0),IF(DY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DY357=1,DZ357=0),DZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-DZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$357=1,'Funding Plan'!$D$71,0),IF(DZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ357=1,EA357=0),EA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$357=1,'Funding Plan'!$D$71,0),IF(EA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EA357=1,EB357=0),EB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$357=1,'Funding Plan'!$D$71,0),IF(EB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EB357=1,EC357=0),EC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$357=1,'Funding Plan'!$D$71,0),IF(EC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EC357=1,ED357=0),ED359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ED$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ED$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$357=1,'Funding Plan'!$D$71,0),IF(ED$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ED357=1,EE357=0),EE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$357=1,'Funding Plan'!$D$71,0),IF(EE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EE357=1,EF357=0),EF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$357=1,'Funding Plan'!$D$71,0),IF(EF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EF357=1,EG357=0),EG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$357=1,'Funding Plan'!$D$71,0),IF(EG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EG357=1,EH357=0),EH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$357=1,'Funding Plan'!$D$71,0),IF(EH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EH357=1,EI357=0),EI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$357=1,'Funding Plan'!$D$71,0),IF(EI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EI357=1,EJ357=0),EJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$357=1,'Funding Plan'!$D$71,0),IF(EJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ357=1,EK357=0),EK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$357=1,'Funding Plan'!$D$71,0),IF(EK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EK357=1,EL357=0),EL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$357=1,'Funding Plan'!$D$71,0),IF(EL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EL357=1,EM357=0),EM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$357=1,'Funding Plan'!$D$71,0),IF(EM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EM357=1,EN357=0),EN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$357=1,'Funding Plan'!$D$71,0),IF(EN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EN357=1,EO357=0),EO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$357=1,'Funding Plan'!$D$71,0),IF(EO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EO357=1,EP357=0),EP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$357=1,'Funding Plan'!$D$71,0),IF(EP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EP357=1,EQ357=0),EQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$357=1,'Funding Plan'!$D$71,0),IF(EQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ357=1,ER357=0),ER359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ER$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ER$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$357=1,'Funding Plan'!$D$71,0),IF(ER$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ER357=1,ES357=0),ES359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ES$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ES$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$357=1,'Funding Plan'!$D$71,0),IF(ES$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ES357=1,ET357=0),ET359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ET$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ET$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$357=1,'Funding Plan'!$D$71,0),IF(ET$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ET357=1,EU357=0),EU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$357=1,'Funding Plan'!$D$71,0),IF(EU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EU357=1,EV357=0),EV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$357=1,'Funding Plan'!$D$71,0),IF(EV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EV357=1,EW357=0),EW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$357=1,'Funding Plan'!$D$71,0),IF(EW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EW357=1,EX357=0),EX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$357=1,'Funding Plan'!$D$71,0),IF(EX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EX357=1,EY357=0),EY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$357=1,'Funding Plan'!$D$71,0),IF(EY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EY357=1,EZ357=0),EZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-EZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$357=1,'Funding Plan'!$D$71,0),IF(EZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ357=1,FA357=0),FA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$357=1,'Funding Plan'!$D$71,0),IF(FA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FA357=1,FB357=0),FB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$357=1,'Funding Plan'!$D$71,0),IF(FB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FB357=1,FC357=0),FC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$357=1,'Funding Plan'!$D$71,0),IF(FC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FC357=1,FD357=0),FD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$357=1,'Funding Plan'!$D$71,0),IF(FD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FD357=1,FE357=0),FE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$357=1,'Funding Plan'!$D$71,0),IF(FE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FE357=1,FF357=0),FF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$357=1,'Funding Plan'!$D$71,0),IF(FF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FF357=1,FG357=0),FG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$357=1,'Funding Plan'!$D$71,0),IF(FG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FG357=1,FH357=0),FH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$357=1,'Funding Plan'!$D$71,0),IF(FH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FH357=1,FI357=0),FI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$357=1,'Funding Plan'!$D$71,0),IF(FI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FI357=1,FJ357=0),FJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$357=1,'Funding Plan'!$D$71,0),IF(FJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ357=1,FK357=0),FK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$357=1,'Funding Plan'!$D$71,0),IF(FK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FK357=1,FL357=0),FL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$357=1,'Funding Plan'!$D$71,0),IF(FL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FL357=1,FM357=0),FM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$357=1,'Funding Plan'!$D$71,0),IF(FM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FM357=1,FN357=0),FN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$357=1,'Funding Plan'!$D$71,0),IF(FN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FN357=1,FO357=0),FO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$357=1,'Funding Plan'!$D$71,0),IF(FO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FO357=1,FP357=0),FP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$357=1,'Funding Plan'!$D$71,0),IF(FP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FP357=1,FQ357=0),FQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$357=1,'Funding Plan'!$D$71,0),IF(FQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ357=1,FR357=0),FR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$357=1,'Funding Plan'!$D$71,0),IF(FR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FR357=1,FS357=0),FS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$357=1,'Funding Plan'!$D$71,0),IF(FS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FS357=1,FT357=0),FT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$357=1,'Funding Plan'!$D$71,0),IF(FT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FT357=1,FU357=0),FU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$357=1,'Funding Plan'!$D$71,0),IF(FU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FU357=1,FV357=0),FV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$357=1,'Funding Plan'!$D$71,0),IF(FV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FV357=1,FW357=0),FW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$357=1,'Funding Plan'!$D$71,0),IF(FW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FW357=1,FX357=0),FX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$357=1,'Funding Plan'!$D$71,0),IF(FX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FX357=1,FY357=0),FY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$357=1,'Funding Plan'!$D$71,0),IF(FY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FY357=1,FZ357=0),FZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-FZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$357=1,'Funding Plan'!$D$71,0),IF(FZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ357=1,GA357=0),GA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$357=1,'Funding Plan'!$D$71,0),IF(GA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GA357=1,GB357=0),GB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$357=1,'Funding Plan'!$D$71,0),IF(GB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GB357=1,GC357=0),GC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$357=1,'Funding Plan'!$D$71,0),IF(GC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GC357=1,GD357=0),GD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$357=1,'Funding Plan'!$D$71,0),IF(GD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GD357=1,GE357=0),GE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$357=1,'Funding Plan'!$D$71,0),IF(GE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GE357=1,GF357=0),GF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$357=1,'Funding Plan'!$D$71,0),IF(GF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GF357=1,GG357=0),GG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$357=1,'Funding Plan'!$D$71,0),IF(GG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GG357=1,GH357=0),GH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$357=1,'Funding Plan'!$D$71,0),IF(GH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GH357=1,GI357=0),GI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$357=1,'Funding Plan'!$D$71,0),IF(GI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GI357=1,GJ357=0),GJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$357=1,'Funding Plan'!$D$71,0),IF(GJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ357=1,GK357=0),GK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$357=1,'Funding Plan'!$D$71,0),IF(GK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GK357=1,GL357=0),GL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$357=1,'Funding Plan'!$D$71,0),IF(GL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GL357=1,GM357=0),GM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$357=1,'Funding Plan'!$D$71,0),IF(GM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GM357=1,GN357=0),GN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$357=1,'Funding Plan'!$D$71,0),IF(GN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GN357=1,GO357=0),GO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$357=1,'Funding Plan'!$D$71,0),IF(GO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GO357=1,GP357=0),GP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$357=1,'Funding Plan'!$D$71,0),IF(GP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GP357=1,GQ357=0),GQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$357=1,'Funding Plan'!$D$71,0),IF(GQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ357=1,GR357=0),GR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$357=1,'Funding Plan'!$D$71,0),IF(GR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GR357=1,GS357=0),GS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$357=1,'Funding Plan'!$D$71,0),IF(GS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GS357=1,GT357=0),GT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$357=1,'Funding Plan'!$D$71,0),IF(GT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GT357=1,GU357=0),GU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$357=1,'Funding Plan'!$D$71,0),IF(GU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GU357=1,GV357=0),GV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$357=1,'Funding Plan'!$D$71,0),IF(GV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GV357=1,GW357=0),GW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$357=1,'Funding Plan'!$D$71,0),IF(GW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GW357=1,GX357=0),GX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$357=1,'Funding Plan'!$D$71,0),IF(GX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GX357=1,GY357=0),GY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$357=1,'Funding Plan'!$D$71,0),IF(GY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GY357=1,GZ357=0),GZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-GZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$357=1,'Funding Plan'!$D$71,0),IF(GZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ357=1,HA357=0),HA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$357=1,'Funding Plan'!$D$71,0),IF(HA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HA357=1,HB357=0),HB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$357=1,'Funding Plan'!$D$71,0),IF(HB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HB357=1,HC357=0),HC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$357=1,'Funding Plan'!$D$71,0),IF(HC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HC357=1,HD357=0),HD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$357=1,'Funding Plan'!$D$71,0),IF(HD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HD357=1,HE357=0),HE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$357=1,'Funding Plan'!$D$71,0),IF(HE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HE357=1,HF357=0),HF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$357=1,'Funding Plan'!$D$71,0),IF(HF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HF357=1,HG357=0),HG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$357=1,'Funding Plan'!$D$71,0),IF(HG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HG357=1,HH357=0),HH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$357=1,'Funding Plan'!$D$71,0),IF(HH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HH357=1,HI357=0),HI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$357=1,'Funding Plan'!$D$71,0),IF(HI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HI357=1,HJ357=0),HJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$357=1,'Funding Plan'!$D$71,0),IF(HJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ357=1,HK357=0),HK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$357=1,'Funding Plan'!$D$71,0),IF(HK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HK357=1,HL357=0),HL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$357=1,'Funding Plan'!$D$71,0),IF(HL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HL357=1,HM357=0),HM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$357=1,'Funding Plan'!$D$71,0),IF(HM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HM357=1,HN357=0),HN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$357=1,'Funding Plan'!$D$71,0),IF(HN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HN357=1,HO357=0),HO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$357=1,'Funding Plan'!$D$71,0),IF(HO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HO357=1,HP357=0),HP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$357=1,'Funding Plan'!$D$71,0),IF(HP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HP357=1,HQ357=0),HQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$357=1,'Funding Plan'!$D$71,0),IF(HQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ357=1,HR357=0),HR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$357=1,'Funding Plan'!$D$71,0),IF(HR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HR357=1,HS357=0),HS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$357=1,'Funding Plan'!$D$71,0),IF(HS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HS357=1,HT357=0),HT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$357=1,'Funding Plan'!$D$71,0),IF(HT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HT357=1,HU357=0),HU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$357=1,'Funding Plan'!$D$71,0),IF(HU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HU357=1,HV357=0),HV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$357=1,'Funding Plan'!$D$71,0),IF(HV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HV357=1,HW357=0),HW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$357=1,'Funding Plan'!$D$71,0),IF(HW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HW357=1,HX357=0),HX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$357=1,'Funding Plan'!$D$71,0),IF(HX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HX357=1,HY357=0),HY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$357=1,'Funding Plan'!$D$71,0),IF(HY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HY357=1,HZ357=0),HZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-HZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$357=1,'Funding Plan'!$D$71,0),IF(HZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ357=1,IA357=0),IA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$357=1,'Funding Plan'!$D$71,0),IF(IA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IA357=1,IB357=0),IB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$357=1,'Funding Plan'!$D$71,0),IF(IB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IB357=1,IC357=0),IC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$357=1,'Funding Plan'!$D$71,0),IF(IC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IC357=1,ID357=0),ID359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ID$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ID$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$357=1,'Funding Plan'!$D$71,0),IF(ID$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ID357=1,IE357=0),IE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$357=1,'Funding Plan'!$D$71,0),IF(IE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IE357=1,IF357=0),IF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$357=1,'Funding Plan'!$D$71,0),IF(IF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IF357=1,IG357=0),IG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$357=1,'Funding Plan'!$D$71,0),IF(IG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IG357=1,IH357=0),IH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$357=1,'Funding Plan'!$D$71,0),IF(IH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IH357=1,II357=0),II359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(II$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-II$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$357=1,'Funding Plan'!$D$71,0),IF(II$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(II357=1,IJ357=0),IJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$357=1,'Funding Plan'!$D$71,0),IF(IJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ357=1,IK357=0),IK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$357=1,'Funding Plan'!$D$71,0),IF(IK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IK357=1,IL357=0),IL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$357=1,'Funding Plan'!$D$71,0),IF(IL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IL357=1,IM357=0),IM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$357=1,'Funding Plan'!$D$71,0),IF(IM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IM357=1,IN357=0),IN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$357=1,'Funding Plan'!$D$71,0),IF(IN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IN357=1,IO357=0),IO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$357=1,'Funding Plan'!$D$71,0),IF(IO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IO357=1,IP357=0),IP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$357=1,'Funding Plan'!$D$71,0),IF(IP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IP357=1,IQ357=0),IQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$357=1,'Funding Plan'!$D$71,0),IF(IQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ357=1,IR357=0),IR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$357=1,'Funding Plan'!$D$71,0),IF(IR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IR357=1,IS357=0),IS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$357=1,'Funding Plan'!$D$71,0),IF(IS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IS357=1,IT357=0),IT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$357=1,'Funding Plan'!$D$71,0),IF(IT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IT357=1,IU357=0),IU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$357=1,'Funding Plan'!$D$71,0),IF(IU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IU357=1,IV357=0),IV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$357=1,'Funding Plan'!$D$71,0),IF(IV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IV357=1,IW357=0),IW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$357=1,'Funding Plan'!$D$71,0),IF(IW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IW357=1,IX357=0),IX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$357=1,'Funding Plan'!$D$71,0),IF(IX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IX357=1,IY357=0),IY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$357=1,'Funding Plan'!$D$71,0),IF(IY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IY357=1,IZ357=0),IZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-IZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$357=1,'Funding Plan'!$D$71,0),IF(IZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ357=1,JA357=0),JA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$357=1,'Funding Plan'!$D$71,0),IF(JA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JA357=1,JB357=0),JB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$357=1,'Funding Plan'!$D$71,0),IF(JB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JB357=1,JC357=0),JC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$357=1,'Funding Plan'!$D$71,0),IF(JC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JC357=1,JD357=0),JD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$357=1,'Funding Plan'!$D$71,0),IF(JD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JD357=1,JE357=0),JE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$357=1,'Funding Plan'!$D$71,0),IF(JE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JE357=1,JF357=0),JF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$357=1,'Funding Plan'!$D$71,0),IF(JF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JF357=1,JG357=0),JG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$357=1,'Funding Plan'!$D$71,0),IF(JG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JG357=1,JH357=0),JH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$357=1,'Funding Plan'!$D$71,0),IF(JH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JH357=1,JI357=0),JI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$357=1,'Funding Plan'!$D$71,0),IF(JI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JI357=1,JJ357=0),JJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$357=1,'Funding Plan'!$D$71,0),IF(JJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ357=1,JK357=0),JK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$357=1,'Funding Plan'!$D$71,0),IF(JK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JK357=1,JL357=0),JL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$357=1,'Funding Plan'!$D$71,0),IF(JL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JL357=1,JM357=0),JM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$357=1,'Funding Plan'!$D$71,0),IF(JM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JM357=1,JN357=0),JN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$357=1,'Funding Plan'!$D$71,0),IF(JN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JN357=1,JO357=0),JO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$357=1,'Funding Plan'!$D$71,0),IF(JO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JO357=1,JP357=0),JP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$357=1,'Funding Plan'!$D$71,0),IF(JP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JP357=1,JQ357=0),JQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$357=1,'Funding Plan'!$D$71,0),IF(JQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ357=1,JR357=0),JR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$357=1,'Funding Plan'!$D$71,0),IF(JR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JR357=1,JS357=0),JS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$357=1,'Funding Plan'!$D$71,0),IF(JS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JS357=1,JT357=0),JT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$357=1,'Funding Plan'!$D$71,0),IF(JT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JT357=1,JU357=0),JU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$357=1,'Funding Plan'!$D$71,0),IF(JU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JU357=1,JV357=0),JV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$357=1,'Funding Plan'!$D$71,0),IF(JV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JV357=1,JW357=0),JW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$357=1,'Funding Plan'!$D$71,0),IF(JW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JW357=1,JX357=0),JX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$357=1,'Funding Plan'!$D$71,0),IF(JX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JX357=1,JY357=0),JY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$357=1,'Funding Plan'!$D$71,0),IF(JY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JY357=1,JZ357=0),JZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-JZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$357=1,'Funding Plan'!$D$71,0),IF(JZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ357=1,KA357=0),KA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$357=1,'Funding Plan'!$D$71,0),IF(KA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KA357=1,KB357=0),KB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$357=1,'Funding Plan'!$D$71,0),IF(KB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KB357=1,KC357=0),KC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$357=1,'Funding Plan'!$D$71,0),IF(KC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KC357=1,KD357=0),KD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$357=1,'Funding Plan'!$D$71,0),IF(KD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KD357=1,KE357=0),KE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$357=1,'Funding Plan'!$D$71,0),IF(KE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KE357=1,KF357=0),KF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$357=1,'Funding Plan'!$D$71,0),IF(KF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KF357=1,KG357=0),KG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$357=1,'Funding Plan'!$D$71,0),IF(KG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KG357=1,KH357=0),KH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$357=1,'Funding Plan'!$D$71,0),IF(KH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KH357=1,KI357=0),KI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$357=1,'Funding Plan'!$D$71,0),IF(KI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KI357=1,KJ357=0),KJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$357=1,'Funding Plan'!$D$71,0),IF(KJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ357=1,KK357=0),KK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$357=1,'Funding Plan'!$D$71,0),IF(KK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KK357=1,KL357=0),KL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$357=1,'Funding Plan'!$D$71,0),IF(KL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KL357=1,KM357=0),KM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$357=1,'Funding Plan'!$D$71,0),IF(KM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KM357=1,KN357=0),KN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$357=1,'Funding Plan'!$D$71,0),IF(KN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KN357=1,KO357=0),KO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$357=1,'Funding Plan'!$D$71,0),IF(KO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KO357=1,KP357=0),KP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$357=1,'Funding Plan'!$D$71,0),IF(KP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KP357=1,KQ357=0),KQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$357=1,'Funding Plan'!$D$71,0),IF(KQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ357=1,KR357=0),KR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$357=1,'Funding Plan'!$D$71,0),IF(KR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KR357=1,KS357=0),KS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$357=1,'Funding Plan'!$D$71,0),IF(KS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KS357=1,KT357=0),KT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$357=1,'Funding Plan'!$D$71,0),IF(KT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KT357=1,KU357=0),KU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$357=1,'Funding Plan'!$D$71,0),IF(KU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KU357=1,KV357=0),KV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$357=1,'Funding Plan'!$D$71,0),IF(KV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KV357=1,KW357=0),KW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$357=1,'Funding Plan'!$D$71,0),IF(KW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KW357=1,KX357=0),KX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$357=1,'Funding Plan'!$D$71,0),IF(KX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KX357=1,KY357=0),KY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$357=1,'Funding Plan'!$D$71,0),IF(KY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KY357=1,KZ357=0),KZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-KZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$357=1,'Funding Plan'!$D$71,0),IF(KZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ357=1,LA357=0),LA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$357=1,'Funding Plan'!$D$71,0),IF(LA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LA357=1,LB357=0),LB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$357=1,'Funding Plan'!$D$71,0),IF(LB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LB357=1,LC357=0),LC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$357=1,'Funding Plan'!$D$71,0),IF(LC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LC357=1,LD357=0),LD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$357=1,'Funding Plan'!$D$71,0),IF(LD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LD357=1,LE357=0),LE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$357=1,'Funding Plan'!$D$71,0),IF(LE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LE357=1,LF357=0),LF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$357=1,'Funding Plan'!$D$71,0),IF(LF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LF357=1,LG357=0),LG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$357=1,'Funding Plan'!$D$71,0),IF(LG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LG357=1,LH357=0),LH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$357=1,'Funding Plan'!$D$71,0),IF(LH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LH357=1,LI357=0),LI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$357=1,'Funding Plan'!$D$71,0),IF(LI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LI357=1,LJ357=0),LJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$357=1,'Funding Plan'!$D$71,0),IF(LJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ357=1,LK357=0),LK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$357=1,'Funding Plan'!$D$71,0),IF(LK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LK357=1,LL357=0),LL359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LL$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LL$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$357=1,'Funding Plan'!$D$71,0),IF(LL$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LL357=1,LM357=0),LM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$357=1,'Funding Plan'!$D$71,0),IF(LM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LM357=1,LN357=0),LN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$357=1,'Funding Plan'!$D$71,0),IF(LN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LN357=1,LO357=0),LO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$357=1,'Funding Plan'!$D$71,0),IF(LO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LO357=1,LP357=0),LP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$357=1,'Funding Plan'!$D$71,0),IF(LP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LP357=1,LQ357=0),LQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$357=1,'Funding Plan'!$D$71,0),IF(LQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ357=1,LR357=0),LR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$357=1,'Funding Plan'!$D$71,0),IF(LR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LR357=1,LS357=0),LS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$357=1,'Funding Plan'!$D$71,0),IF(LS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LS357=1,LT357=0),LT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$357=1,'Funding Plan'!$D$71,0),IF(LT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LT357=1,LU357=0),LU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$357=1,'Funding Plan'!$D$71,0),IF(LU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LU357=1,LV357=0),LV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$357=1,'Funding Plan'!$D$71,0),IF(LV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LV357=1,LW357=0),LW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$357=1,'Funding Plan'!$D$71,0),IF(LW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LW357=1,LX357=0),LX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$357=1,'Funding Plan'!$D$71,0),IF(LX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LX357=1,LY357=0),LY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$357=1,'Funding Plan'!$D$71,0),IF(LY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LY357=1,LZ357=0),LZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-LZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$357=1,'Funding Plan'!$D$71,0),IF(LZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ357=1,MA357=0),MA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$357=1,'Funding Plan'!$D$71,0),IF(MA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MA357=1,MB357=0),MB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$357=1,'Funding Plan'!$D$71,0),IF(MB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MB357=1,MC357=0),MC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$357=1,'Funding Plan'!$D$71,0),IF(MC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MC357=1,MD357=0),MD359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MD$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MD$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$357=1,'Funding Plan'!$D$71,0),IF(MD$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MD357=1,ME357=0),ME359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ME$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ME$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$357=1,'Funding Plan'!$D$71,0),IF(ME$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ME357=1,MF357=0),MF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$357=1,'Funding Plan'!$D$71,0),IF(MF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MF357=1,MG357=0),MG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$357=1,'Funding Plan'!$D$71,0),IF(MG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MG357=1,MH357=0),MH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$357=1,'Funding Plan'!$D$71,0),IF(MH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MH357=1,MI357=0),MI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$357=1,'Funding Plan'!$D$71,0),IF(MI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MI357=1,MJ357=0),MJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$357=1,'Funding Plan'!$D$71,0),IF(MJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ357=1,MK357=0),MK359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MK$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MK$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$357=1,'Funding Plan'!$D$71,0),IF(MK$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MK357=1,ML357=0),ML359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ML$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ML$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$357=1,'Funding Plan'!$D$71,0),IF(ML$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ML357=1,MM357=0),MM359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MM$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MM$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$357=1,'Funding Plan'!$D$71,0),IF(MM$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MM357=1,MN357=0),MN359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MN$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MN$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$357=1,'Funding Plan'!$D$71,0),IF(MN$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MN357=1,MO357=0),MO359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MO$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MO$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$357=1,'Funding Plan'!$D$71,0),IF(MO$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MO357=1,MP357=0),MP359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MP$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MP$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$357=1,'Funding Plan'!$D$71,0),IF(MP$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MP357=1,MQ357=0),MQ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MQ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MQ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$357=1,'Funding Plan'!$D$71,0),IF(MQ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ357=1,MR357=0),MR359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MR$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MR$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$357=1,'Funding Plan'!$D$71,0),IF(MR$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MR357=1,MS357=0),MS359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MS$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MS$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$357=1,'Funding Plan'!$D$71,0),IF(MS$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MS357=1,MT357=0),MT359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MT$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MT$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$357=1,'Funding Plan'!$D$71,0),IF(MT$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MT357=1,MU357=0),MU359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MU$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MU$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$357=1,'Funding Plan'!$D$71,0),IF(MU$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MU357=1,MV357=0),MV359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MV$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MV$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$357=1,'Funding Plan'!$D$71,0),IF(MV$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MV357=1,MW357=0),MW359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MW$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MW$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$357=1,'Funding Plan'!$D$71,0),IF(MW$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MW357=1,MX357=0),MX359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MX$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MX$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$357=1,'Funding Plan'!$D$71,0),IF(MX$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MX357=1,MY357=0),MY359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MY$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MY$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$357=1,'Funding Plan'!$D$71,0),IF(MY$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MY357=1,MZ357=0),MZ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MZ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-MZ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$357=1,'Funding Plan'!$D$71,0),IF(MZ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ357=1,NA357=0),NA359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NA$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NA$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$357=1,'Funding Plan'!$D$71,0),IF(NA$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NA357=1,NB357=0),NB359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NB$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NB$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$357=1,'Funding Plan'!$D$71,0),IF(NB$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NB357=1,NC357=0),NC359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NC$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NC$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$357=1,'Funding Plan'!$D$71,0),IF(NC$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NC357=1,ND357=0),ND359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ND$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-ND$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$357=1,'Funding Plan'!$D$71,0),IF(ND$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ND357=1,NE357=0),NE359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NE$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NE$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$357=1,'Funding Plan'!$D$71,0),IF(NE$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NE357=1,NF357=0),NF359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NF$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NF$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$357=1,'Funding Plan'!$D$71,0),IF(NF$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NF357=1,NG357=0),NG359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NG$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NG$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$357=1,'Funding Plan'!$D$71,0),IF(NG$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NG357=1,NH357=0),NH359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NH$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NH$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$357=1,'Funding Plan'!$D$71,0),IF(NH$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NH357=1,NI357=0),NI359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NI$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NI$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$357=1,'Funding Plan'!$D$71,0),IF(NI$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NI357=1,NJ357=0),NJ359,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NJ$357>0,-PPMT('Funding Plan'!$D$74/12,'Funding Plan'!$D$29-NJ$357+1,'Funding Plan'!$D$29,'Funding Plan'!$D$71),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$357=1,'Funding Plan'!$D$71,0),IF(NJ$357>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$71/'Funding Plan'!$D$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C359+C362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO359+BO362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA359+EA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM359+GM362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY359+IY362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK359+LK362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(D355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(E355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(F355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(G355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(H355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(I355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(J355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(K355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(L355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(M355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(N355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(O355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(P355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Q355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(R355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(S355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(T355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(U355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(V355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(W355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(X355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Y355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Z355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ED355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ER355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ES355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ET355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ID355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(II355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LL355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MD355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ME355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MK355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ML355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MM355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MN355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MO355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MP355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MQ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MR355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MS355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MT355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MU355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MV355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MW355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MX355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MY355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MZ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NA355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NB355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NC355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ND355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NE355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NF355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NG355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NH355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NI355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NJ355>0,'Funding Plan'!$D$71*'Funding Plan'!$D$26,0)","v":0}]
[]
["Borrowed Funds #3"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!C339,IF('Funding Plan'!$E$25='Funding Schedule'!C340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!D339,IF('Funding Plan'!$E$25='Funding Schedule'!D340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!E339,IF('Funding Plan'!$E$25='Funding Schedule'!E340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!F339,IF('Funding Plan'!$E$25='Funding Schedule'!F340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!G339,IF('Funding Plan'!$E$25='Funding Schedule'!G340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!H339,IF('Funding Plan'!$E$25='Funding Schedule'!H340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!I339,IF('Funding Plan'!$E$25='Funding Schedule'!I340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!J339,IF('Funding Plan'!$E$25='Funding Schedule'!J340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!K339,IF('Funding Plan'!$E$25='Funding Schedule'!K340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!L339,IF('Funding Plan'!$E$25='Funding Schedule'!L340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!M339,IF('Funding Plan'!$E$25='Funding Schedule'!M340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!N339,IF('Funding Plan'!$E$25='Funding Schedule'!N340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!O339,IF('Funding Plan'!$E$25='Funding Schedule'!O340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!P339,IF('Funding Plan'!$E$25='Funding Schedule'!P340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!Q339,IF('Funding Plan'!$E$25='Funding Schedule'!Q340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!R339,IF('Funding Plan'!$E$25='Funding Schedule'!R340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!S339,IF('Funding Plan'!$E$25='Funding Schedule'!S340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!T339,IF('Funding Plan'!$E$25='Funding Schedule'!T340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!U339,IF('Funding Plan'!$E$25='Funding Schedule'!U340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!V339,IF('Funding Plan'!$E$25='Funding Schedule'!V340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!W339,IF('Funding Plan'!$E$25='Funding Schedule'!W340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!X339,IF('Funding Plan'!$E$25='Funding Schedule'!X340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!Y339,IF('Funding Plan'!$E$25='Funding Schedule'!Y340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!Z339,IF('Funding Plan'!$E$25='Funding Schedule'!Z340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AA339,IF('Funding Plan'!$E$25='Funding Schedule'!AA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AB339,IF('Funding Plan'!$E$25='Funding Schedule'!AB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AC339,IF('Funding Plan'!$E$25='Funding Schedule'!AC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AD339,IF('Funding Plan'!$E$25='Funding Schedule'!AD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AE339,IF('Funding Plan'!$E$25='Funding Schedule'!AE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AF339,IF('Funding Plan'!$E$25='Funding Schedule'!AF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AG339,IF('Funding Plan'!$E$25='Funding Schedule'!AG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AH339,IF('Funding Plan'!$E$25='Funding Schedule'!AH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AI339,IF('Funding Plan'!$E$25='Funding Schedule'!AI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AJ339,IF('Funding Plan'!$E$25='Funding Schedule'!AJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AK339,IF('Funding Plan'!$E$25='Funding Schedule'!AK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AL339,IF('Funding Plan'!$E$25='Funding Schedule'!AL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AM339,IF('Funding Plan'!$E$25='Funding Schedule'!AM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AN339,IF('Funding Plan'!$E$25='Funding Schedule'!AN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AO339,IF('Funding Plan'!$E$25='Funding Schedule'!AO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AP339,IF('Funding Plan'!$E$25='Funding Schedule'!AP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AQ339,IF('Funding Plan'!$E$25='Funding Schedule'!AQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AR339,IF('Funding Plan'!$E$25='Funding Schedule'!AR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AS339,IF('Funding Plan'!$E$25='Funding Schedule'!AS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AT339,IF('Funding Plan'!$E$25='Funding Schedule'!AT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AU339,IF('Funding Plan'!$E$25='Funding Schedule'!AU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AV339,IF('Funding Plan'!$E$25='Funding Schedule'!AV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AW339,IF('Funding Plan'!$E$25='Funding Schedule'!AW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AX339,IF('Funding Plan'!$E$25='Funding Schedule'!AX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AY339,IF('Funding Plan'!$E$25='Funding Schedule'!AY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!AZ339,IF('Funding Plan'!$E$25='Funding Schedule'!AZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BA339,IF('Funding Plan'!$E$25='Funding Schedule'!BA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BB339,IF('Funding Plan'!$E$25='Funding Schedule'!BB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BC339,IF('Funding Plan'!$E$25='Funding Schedule'!BC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BD339,IF('Funding Plan'!$E$25='Funding Schedule'!BD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BE339,IF('Funding Plan'!$E$25='Funding Schedule'!BE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BF339,IF('Funding Plan'!$E$25='Funding Schedule'!BF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BG339,IF('Funding Plan'!$E$25='Funding Schedule'!BG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BH339,IF('Funding Plan'!$E$25='Funding Schedule'!BH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BI339,IF('Funding Plan'!$E$25='Funding Schedule'!BI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BJ339,IF('Funding Plan'!$E$25='Funding Schedule'!BJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BK339,IF('Funding Plan'!$E$25='Funding Schedule'!BK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BL339,IF('Funding Plan'!$E$25='Funding Schedule'!BL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BM339,IF('Funding Plan'!$E$25='Funding Schedule'!BM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BN339,IF('Funding Plan'!$E$25='Funding Schedule'!BN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BO339,IF('Funding Plan'!$E$25='Funding Schedule'!BO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BP339,IF('Funding Plan'!$E$25='Funding Schedule'!BP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BQ339,IF('Funding Plan'!$E$25='Funding Schedule'!BQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BR339,IF('Funding Plan'!$E$25='Funding Schedule'!BR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BS339,IF('Funding Plan'!$E$25='Funding Schedule'!BS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BT339,IF('Funding Plan'!$E$25='Funding Schedule'!BT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BU339,IF('Funding Plan'!$E$25='Funding Schedule'!BU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BV339,IF('Funding Plan'!$E$25='Funding Schedule'!BV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BW339,IF('Funding Plan'!$E$25='Funding Schedule'!BW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BX339,IF('Funding Plan'!$E$25='Funding Schedule'!BX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BY339,IF('Funding Plan'!$E$25='Funding Schedule'!BY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!BZ339,IF('Funding Plan'!$E$25='Funding Schedule'!BZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CA339,IF('Funding Plan'!$E$25='Funding Schedule'!CA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CB339,IF('Funding Plan'!$E$25='Funding Schedule'!CB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CC339,IF('Funding Plan'!$E$25='Funding Schedule'!CC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CD339,IF('Funding Plan'!$E$25='Funding Schedule'!CD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CE339,IF('Funding Plan'!$E$25='Funding Schedule'!CE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CF339,IF('Funding Plan'!$E$25='Funding Schedule'!CF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CG339,IF('Funding Plan'!$E$25='Funding Schedule'!CG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CH339,IF('Funding Plan'!$E$25='Funding Schedule'!CH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CI339,IF('Funding Plan'!$E$25='Funding Schedule'!CI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CJ339,IF('Funding Plan'!$E$25='Funding Schedule'!CJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CK339,IF('Funding Plan'!$E$25='Funding Schedule'!CK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CL339,IF('Funding Plan'!$E$25='Funding Schedule'!CL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CM339,IF('Funding Plan'!$E$25='Funding Schedule'!CM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CN339,IF('Funding Plan'!$E$25='Funding Schedule'!CN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CO339,IF('Funding Plan'!$E$25='Funding Schedule'!CO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CP339,IF('Funding Plan'!$E$25='Funding Schedule'!CP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CQ339,IF('Funding Plan'!$E$25='Funding Schedule'!CQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CR339,IF('Funding Plan'!$E$25='Funding Schedule'!CR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CS339,IF('Funding Plan'!$E$25='Funding Schedule'!CS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CT339,IF('Funding Plan'!$E$25='Funding Schedule'!CT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CU339,IF('Funding Plan'!$E$25='Funding Schedule'!CU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CV339,IF('Funding Plan'!$E$25='Funding Schedule'!CV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CW339,IF('Funding Plan'!$E$25='Funding Schedule'!CW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CX339,IF('Funding Plan'!$E$25='Funding Schedule'!CX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CY339,IF('Funding Plan'!$E$25='Funding Schedule'!CY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!CZ339,IF('Funding Plan'!$E$25='Funding Schedule'!CZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DA339,IF('Funding Plan'!$E$25='Funding Schedule'!DA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DB339,IF('Funding Plan'!$E$25='Funding Schedule'!DB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DC339,IF('Funding Plan'!$E$25='Funding Schedule'!DC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DD339,IF('Funding Plan'!$E$25='Funding Schedule'!DD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DE339,IF('Funding Plan'!$E$25='Funding Schedule'!DE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DF339,IF('Funding Plan'!$E$25='Funding Schedule'!DF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DG339,IF('Funding Plan'!$E$25='Funding Schedule'!DG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DH339,IF('Funding Plan'!$E$25='Funding Schedule'!DH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DI339,IF('Funding Plan'!$E$25='Funding Schedule'!DI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DJ339,IF('Funding Plan'!$E$25='Funding Schedule'!DJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DK339,IF('Funding Plan'!$E$25='Funding Schedule'!DK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DL339,IF('Funding Plan'!$E$25='Funding Schedule'!DL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DM339,IF('Funding Plan'!$E$25='Funding Schedule'!DM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DN339,IF('Funding Plan'!$E$25='Funding Schedule'!DN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DO339,IF('Funding Plan'!$E$25='Funding Schedule'!DO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DP339,IF('Funding Plan'!$E$25='Funding Schedule'!DP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DQ339,IF('Funding Plan'!$E$25='Funding Schedule'!DQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DR339,IF('Funding Plan'!$E$25='Funding Schedule'!DR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DS339,IF('Funding Plan'!$E$25='Funding Schedule'!DS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DT339,IF('Funding Plan'!$E$25='Funding Schedule'!DT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DU339,IF('Funding Plan'!$E$25='Funding Schedule'!DU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DV339,IF('Funding Plan'!$E$25='Funding Schedule'!DV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DW339,IF('Funding Plan'!$E$25='Funding Schedule'!DW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DX339,IF('Funding Plan'!$E$25='Funding Schedule'!DX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DY339,IF('Funding Plan'!$E$25='Funding Schedule'!DY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!DZ339,IF('Funding Plan'!$E$25='Funding Schedule'!DZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EA339,IF('Funding Plan'!$E$25='Funding Schedule'!EA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EB339,IF('Funding Plan'!$E$25='Funding Schedule'!EB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EC339,IF('Funding Plan'!$E$25='Funding Schedule'!EC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ED339,IF('Funding Plan'!$E$25='Funding Schedule'!ED340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EE339,IF('Funding Plan'!$E$25='Funding Schedule'!EE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EF339,IF('Funding Plan'!$E$25='Funding Schedule'!EF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EG339,IF('Funding Plan'!$E$25='Funding Schedule'!EG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EH339,IF('Funding Plan'!$E$25='Funding Schedule'!EH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EI339,IF('Funding Plan'!$E$25='Funding Schedule'!EI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EJ339,IF('Funding Plan'!$E$25='Funding Schedule'!EJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EK339,IF('Funding Plan'!$E$25='Funding Schedule'!EK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EL339,IF('Funding Plan'!$E$25='Funding Schedule'!EL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EM339,IF('Funding Plan'!$E$25='Funding Schedule'!EM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EN339,IF('Funding Plan'!$E$25='Funding Schedule'!EN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EO339,IF('Funding Plan'!$E$25='Funding Schedule'!EO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EP339,IF('Funding Plan'!$E$25='Funding Schedule'!EP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EQ339,IF('Funding Plan'!$E$25='Funding Schedule'!EQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ER339,IF('Funding Plan'!$E$25='Funding Schedule'!ER340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ES339,IF('Funding Plan'!$E$25='Funding Schedule'!ES340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ET339,IF('Funding Plan'!$E$25='Funding Schedule'!ET340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EU339,IF('Funding Plan'!$E$25='Funding Schedule'!EU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EV339,IF('Funding Plan'!$E$25='Funding Schedule'!EV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EW339,IF('Funding Plan'!$E$25='Funding Schedule'!EW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EX339,IF('Funding Plan'!$E$25='Funding Schedule'!EX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EY339,IF('Funding Plan'!$E$25='Funding Schedule'!EY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!EZ339,IF('Funding Plan'!$E$25='Funding Schedule'!EZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FA339,IF('Funding Plan'!$E$25='Funding Schedule'!FA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FB339,IF('Funding Plan'!$E$25='Funding Schedule'!FB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FC339,IF('Funding Plan'!$E$25='Funding Schedule'!FC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FD339,IF('Funding Plan'!$E$25='Funding Schedule'!FD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FE339,IF('Funding Plan'!$E$25='Funding Schedule'!FE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FF339,IF('Funding Plan'!$E$25='Funding Schedule'!FF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FG339,IF('Funding Plan'!$E$25='Funding Schedule'!FG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FH339,IF('Funding Plan'!$E$25='Funding Schedule'!FH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FI339,IF('Funding Plan'!$E$25='Funding Schedule'!FI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FJ339,IF('Funding Plan'!$E$25='Funding Schedule'!FJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FK339,IF('Funding Plan'!$E$25='Funding Schedule'!FK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FL339,IF('Funding Plan'!$E$25='Funding Schedule'!FL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FM339,IF('Funding Plan'!$E$25='Funding Schedule'!FM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FN339,IF('Funding Plan'!$E$25='Funding Schedule'!FN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FO339,IF('Funding Plan'!$E$25='Funding Schedule'!FO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FP339,IF('Funding Plan'!$E$25='Funding Schedule'!FP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FQ339,IF('Funding Plan'!$E$25='Funding Schedule'!FQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FR339,IF('Funding Plan'!$E$25='Funding Schedule'!FR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FS339,IF('Funding Plan'!$E$25='Funding Schedule'!FS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FT339,IF('Funding Plan'!$E$25='Funding Schedule'!FT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FU339,IF('Funding Plan'!$E$25='Funding Schedule'!FU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FV339,IF('Funding Plan'!$E$25='Funding Schedule'!FV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FW339,IF('Funding Plan'!$E$25='Funding Schedule'!FW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FX339,IF('Funding Plan'!$E$25='Funding Schedule'!FX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FY339,IF('Funding Plan'!$E$25='Funding Schedule'!FY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!FZ339,IF('Funding Plan'!$E$25='Funding Schedule'!FZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GA339,IF('Funding Plan'!$E$25='Funding Schedule'!GA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GB339,IF('Funding Plan'!$E$25='Funding Schedule'!GB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GC339,IF('Funding Plan'!$E$25='Funding Schedule'!GC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GD339,IF('Funding Plan'!$E$25='Funding Schedule'!GD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GE339,IF('Funding Plan'!$E$25='Funding Schedule'!GE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GF339,IF('Funding Plan'!$E$25='Funding Schedule'!GF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GG339,IF('Funding Plan'!$E$25='Funding Schedule'!GG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GH339,IF('Funding Plan'!$E$25='Funding Schedule'!GH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GI339,IF('Funding Plan'!$E$25='Funding Schedule'!GI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GJ339,IF('Funding Plan'!$E$25='Funding Schedule'!GJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GK339,IF('Funding Plan'!$E$25='Funding Schedule'!GK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GL339,IF('Funding Plan'!$E$25='Funding Schedule'!GL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GM339,IF('Funding Plan'!$E$25='Funding Schedule'!GM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GN339,IF('Funding Plan'!$E$25='Funding Schedule'!GN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GO339,IF('Funding Plan'!$E$25='Funding Schedule'!GO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GP339,IF('Funding Plan'!$E$25='Funding Schedule'!GP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GQ339,IF('Funding Plan'!$E$25='Funding Schedule'!GQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GR339,IF('Funding Plan'!$E$25='Funding Schedule'!GR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GS339,IF('Funding Plan'!$E$25='Funding Schedule'!GS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GT339,IF('Funding Plan'!$E$25='Funding Schedule'!GT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GU339,IF('Funding Plan'!$E$25='Funding Schedule'!GU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GV339,IF('Funding Plan'!$E$25='Funding Schedule'!GV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GW339,IF('Funding Plan'!$E$25='Funding Schedule'!GW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GX339,IF('Funding Plan'!$E$25='Funding Schedule'!GX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GY339,IF('Funding Plan'!$E$25='Funding Schedule'!GY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!GZ339,IF('Funding Plan'!$E$25='Funding Schedule'!GZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HA339,IF('Funding Plan'!$E$25='Funding Schedule'!HA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HB339,IF('Funding Plan'!$E$25='Funding Schedule'!HB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HC339,IF('Funding Plan'!$E$25='Funding Schedule'!HC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HD339,IF('Funding Plan'!$E$25='Funding Schedule'!HD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HE339,IF('Funding Plan'!$E$25='Funding Schedule'!HE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HF339,IF('Funding Plan'!$E$25='Funding Schedule'!HF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HG339,IF('Funding Plan'!$E$25='Funding Schedule'!HG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HH339,IF('Funding Plan'!$E$25='Funding Schedule'!HH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HI339,IF('Funding Plan'!$E$25='Funding Schedule'!HI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HJ339,IF('Funding Plan'!$E$25='Funding Schedule'!HJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HK339,IF('Funding Plan'!$E$25='Funding Schedule'!HK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HL339,IF('Funding Plan'!$E$25='Funding Schedule'!HL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HM339,IF('Funding Plan'!$E$25='Funding Schedule'!HM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HN339,IF('Funding Plan'!$E$25='Funding Schedule'!HN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HO339,IF('Funding Plan'!$E$25='Funding Schedule'!HO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HP339,IF('Funding Plan'!$E$25='Funding Schedule'!HP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HQ339,IF('Funding Plan'!$E$25='Funding Schedule'!HQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HR339,IF('Funding Plan'!$E$25='Funding Schedule'!HR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HS339,IF('Funding Plan'!$E$25='Funding Schedule'!HS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HT339,IF('Funding Plan'!$E$25='Funding Schedule'!HT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HU339,IF('Funding Plan'!$E$25='Funding Schedule'!HU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HV339,IF('Funding Plan'!$E$25='Funding Schedule'!HV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HW339,IF('Funding Plan'!$E$25='Funding Schedule'!HW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HX339,IF('Funding Plan'!$E$25='Funding Schedule'!HX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HY339,IF('Funding Plan'!$E$25='Funding Schedule'!HY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!HZ339,IF('Funding Plan'!$E$25='Funding Schedule'!HZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IA339,IF('Funding Plan'!$E$25='Funding Schedule'!IA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IB339,IF('Funding Plan'!$E$25='Funding Schedule'!IB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IC339,IF('Funding Plan'!$E$25='Funding Schedule'!IC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ID339,IF('Funding Plan'!$E$25='Funding Schedule'!ID340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IE339,IF('Funding Plan'!$E$25='Funding Schedule'!IE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IF339,IF('Funding Plan'!$E$25='Funding Schedule'!IF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IG339,IF('Funding Plan'!$E$25='Funding Schedule'!IG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IH339,IF('Funding Plan'!$E$25='Funding Schedule'!IH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!II339,IF('Funding Plan'!$E$25='Funding Schedule'!II340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IJ339,IF('Funding Plan'!$E$25='Funding Schedule'!IJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IK339,IF('Funding Plan'!$E$25='Funding Schedule'!IK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IL339,IF('Funding Plan'!$E$25='Funding Schedule'!IL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IM339,IF('Funding Plan'!$E$25='Funding Schedule'!IM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IN339,IF('Funding Plan'!$E$25='Funding Schedule'!IN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IO339,IF('Funding Plan'!$E$25='Funding Schedule'!IO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IP339,IF('Funding Plan'!$E$25='Funding Schedule'!IP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IQ339,IF('Funding Plan'!$E$25='Funding Schedule'!IQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IR339,IF('Funding Plan'!$E$25='Funding Schedule'!IR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IS339,IF('Funding Plan'!$E$25='Funding Schedule'!IS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IT339,IF('Funding Plan'!$E$25='Funding Schedule'!IT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IU339,IF('Funding Plan'!$E$25='Funding Schedule'!IU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IV339,IF('Funding Plan'!$E$25='Funding Schedule'!IV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IW339,IF('Funding Plan'!$E$25='Funding Schedule'!IW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IX339,IF('Funding Plan'!$E$25='Funding Schedule'!IX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IY339,IF('Funding Plan'!$E$25='Funding Schedule'!IY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!IZ339,IF('Funding Plan'!$E$25='Funding Schedule'!IZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JA339,IF('Funding Plan'!$E$25='Funding Schedule'!JA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JB339,IF('Funding Plan'!$E$25='Funding Schedule'!JB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JC339,IF('Funding Plan'!$E$25='Funding Schedule'!JC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JD339,IF('Funding Plan'!$E$25='Funding Schedule'!JD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JE339,IF('Funding Plan'!$E$25='Funding Schedule'!JE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JF339,IF('Funding Plan'!$E$25='Funding Schedule'!JF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JG339,IF('Funding Plan'!$E$25='Funding Schedule'!JG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JH339,IF('Funding Plan'!$E$25='Funding Schedule'!JH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JI339,IF('Funding Plan'!$E$25='Funding Schedule'!JI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JJ339,IF('Funding Plan'!$E$25='Funding Schedule'!JJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JK339,IF('Funding Plan'!$E$25='Funding Schedule'!JK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JL339,IF('Funding Plan'!$E$25='Funding Schedule'!JL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JM339,IF('Funding Plan'!$E$25='Funding Schedule'!JM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JN339,IF('Funding Plan'!$E$25='Funding Schedule'!JN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JO339,IF('Funding Plan'!$E$25='Funding Schedule'!JO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JP339,IF('Funding Plan'!$E$25='Funding Schedule'!JP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JQ339,IF('Funding Plan'!$E$25='Funding Schedule'!JQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JR339,IF('Funding Plan'!$E$25='Funding Schedule'!JR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JS339,IF('Funding Plan'!$E$25='Funding Schedule'!JS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JT339,IF('Funding Plan'!$E$25='Funding Schedule'!JT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JU339,IF('Funding Plan'!$E$25='Funding Schedule'!JU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JV339,IF('Funding Plan'!$E$25='Funding Schedule'!JV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JW339,IF('Funding Plan'!$E$25='Funding Schedule'!JW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JX339,IF('Funding Plan'!$E$25='Funding Schedule'!JX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JY339,IF('Funding Plan'!$E$25='Funding Schedule'!JY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!JZ339,IF('Funding Plan'!$E$25='Funding Schedule'!JZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KA339,IF('Funding Plan'!$E$25='Funding Schedule'!KA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KB339,IF('Funding Plan'!$E$25='Funding Schedule'!KB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KC339,IF('Funding Plan'!$E$25='Funding Schedule'!KC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KD339,IF('Funding Plan'!$E$25='Funding Schedule'!KD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KE339,IF('Funding Plan'!$E$25='Funding Schedule'!KE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KF339,IF('Funding Plan'!$E$25='Funding Schedule'!KF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KG339,IF('Funding Plan'!$E$25='Funding Schedule'!KG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KH339,IF('Funding Plan'!$E$25='Funding Schedule'!KH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KI339,IF('Funding Plan'!$E$25='Funding Schedule'!KI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KJ339,IF('Funding Plan'!$E$25='Funding Schedule'!KJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KK339,IF('Funding Plan'!$E$25='Funding Schedule'!KK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KL339,IF('Funding Plan'!$E$25='Funding Schedule'!KL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KM339,IF('Funding Plan'!$E$25='Funding Schedule'!KM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KN339,IF('Funding Plan'!$E$25='Funding Schedule'!KN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KO339,IF('Funding Plan'!$E$25='Funding Schedule'!KO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KP339,IF('Funding Plan'!$E$25='Funding Schedule'!KP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KQ339,IF('Funding Plan'!$E$25='Funding Schedule'!KQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KR339,IF('Funding Plan'!$E$25='Funding Schedule'!KR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KS339,IF('Funding Plan'!$E$25='Funding Schedule'!KS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KT339,IF('Funding Plan'!$E$25='Funding Schedule'!KT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KU339,IF('Funding Plan'!$E$25='Funding Schedule'!KU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KV339,IF('Funding Plan'!$E$25='Funding Schedule'!KV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KW339,IF('Funding Plan'!$E$25='Funding Schedule'!KW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KX339,IF('Funding Plan'!$E$25='Funding Schedule'!KX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KY339,IF('Funding Plan'!$E$25='Funding Schedule'!KY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!KZ339,IF('Funding Plan'!$E$25='Funding Schedule'!KZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LA339,IF('Funding Plan'!$E$25='Funding Schedule'!LA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LB339,IF('Funding Plan'!$E$25='Funding Schedule'!LB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LC339,IF('Funding Plan'!$E$25='Funding Schedule'!LC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LD339,IF('Funding Plan'!$E$25='Funding Schedule'!LD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LE339,IF('Funding Plan'!$E$25='Funding Schedule'!LE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LF339,IF('Funding Plan'!$E$25='Funding Schedule'!LF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LG339,IF('Funding Plan'!$E$25='Funding Schedule'!LG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LH339,IF('Funding Plan'!$E$25='Funding Schedule'!LH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LI339,IF('Funding Plan'!$E$25='Funding Schedule'!LI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LJ339,IF('Funding Plan'!$E$25='Funding Schedule'!LJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LK339,IF('Funding Plan'!$E$25='Funding Schedule'!LK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LL339,IF('Funding Plan'!$E$25='Funding Schedule'!LL340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LM339,IF('Funding Plan'!$E$25='Funding Schedule'!LM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LN339,IF('Funding Plan'!$E$25='Funding Schedule'!LN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LO339,IF('Funding Plan'!$E$25='Funding Schedule'!LO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LP339,IF('Funding Plan'!$E$25='Funding Schedule'!LP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LQ339,IF('Funding Plan'!$E$25='Funding Schedule'!LQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LR339,IF('Funding Plan'!$E$25='Funding Schedule'!LR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LS339,IF('Funding Plan'!$E$25='Funding Schedule'!LS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LT339,IF('Funding Plan'!$E$25='Funding Schedule'!LT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LU339,IF('Funding Plan'!$E$25='Funding Schedule'!LU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LV339,IF('Funding Plan'!$E$25='Funding Schedule'!LV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LW339,IF('Funding Plan'!$E$25='Funding Schedule'!LW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LX339,IF('Funding Plan'!$E$25='Funding Schedule'!LX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LY339,IF('Funding Plan'!$E$25='Funding Schedule'!LY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!LZ339,IF('Funding Plan'!$E$25='Funding Schedule'!LZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MA339,IF('Funding Plan'!$E$25='Funding Schedule'!MA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MB339,IF('Funding Plan'!$E$25='Funding Schedule'!MB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MC339,IF('Funding Plan'!$E$25='Funding Schedule'!MC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MD339,IF('Funding Plan'!$E$25='Funding Schedule'!MD340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ME339,IF('Funding Plan'!$E$25='Funding Schedule'!ME340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MF339,IF('Funding Plan'!$E$25='Funding Schedule'!MF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MG339,IF('Funding Plan'!$E$25='Funding Schedule'!MG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MH339,IF('Funding Plan'!$E$25='Funding Schedule'!MH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MI339,IF('Funding Plan'!$E$25='Funding Schedule'!MI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MJ339,IF('Funding Plan'!$E$25='Funding Schedule'!MJ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MK339,IF('Funding Plan'!$E$25='Funding Schedule'!MK340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ML339,IF('Funding Plan'!$E$25='Funding Schedule'!ML340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MM339,IF('Funding Plan'!$E$25='Funding Schedule'!MM340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MN339,IF('Funding Plan'!$E$25='Funding Schedule'!MN340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MO339,IF('Funding Plan'!$E$25='Funding Schedule'!MO340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MP339,IF('Funding Plan'!$E$25='Funding Schedule'!MP340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MQ339,IF('Funding Plan'!$E$25='Funding Schedule'!MQ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MR339,IF('Funding Plan'!$E$25='Funding Schedule'!MR340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MS339,IF('Funding Plan'!$E$25='Funding Schedule'!MS340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MT339,IF('Funding Plan'!$E$25='Funding Schedule'!MT340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MU339,IF('Funding Plan'!$E$25='Funding Schedule'!MU340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MV339,IF('Funding Plan'!$E$25='Funding Schedule'!MV340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MW339,IF('Funding Plan'!$E$25='Funding Schedule'!MW340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MX339,IF('Funding Plan'!$E$25='Funding Schedule'!MX340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MY339,IF('Funding Plan'!$E$25='Funding Schedule'!MY340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!MZ339,IF('Funding Plan'!$E$25='Funding Schedule'!MZ340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NA339,IF('Funding Plan'!$E$25='Funding Schedule'!NA340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NB339,IF('Funding Plan'!$E$25='Funding Schedule'!NB340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NC339,IF('Funding Plan'!$E$25='Funding Schedule'!NC340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!ND339,IF('Funding Plan'!$E$25='Funding Schedule'!ND340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NE339,IF('Funding Plan'!$E$25='Funding Schedule'!NE340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NF339,IF('Funding Plan'!$E$25='Funding Schedule'!NF340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NG339,IF('Funding Plan'!$E$25='Funding Schedule'!NG340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NH339,IF('Funding Plan'!$E$25='Funding Schedule'!NH340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NI339,IF('Funding Plan'!$E$25='Funding Schedule'!NI340,'Funding Plan'!$E$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$263='Funding Schedule'!NJ339,IF('Funding Plan'!$E$25='Funding Schedule'!NJ340,'Funding Plan'!$E$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(D367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(E367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(F367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(G367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(H367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(I367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(J367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(K367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(L367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(M367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(N367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(O367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(P367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Q367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(R367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(S367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(T367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(U367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(V367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(W367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(X367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Y367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Z367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ED367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ER367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ES367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ET367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ID367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(II367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LL367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MD367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ME367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MJ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MK367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ML367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MM367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MN367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MO367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MP367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MQ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MR367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MS367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MT367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MU367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MV367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MW367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MX367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MY367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MZ367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NA367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NB367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NC367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ND367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NE367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NF367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NG367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NH367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NI367>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NJ367>0,+'Funding Plan'!$E$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B369>0,B369-1,IF(B368>0,B368,0))","v":0},{"$f":"IF(C369>0,C369-1,IF(C368>0,C368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO369>0,BO369-1,IF(BO368>0,BO368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA369>0,EA369-1,IF(EA368>0,EA368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM369>0,GM369-1,IF(GM368>0,GM368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY369>0,IY369-1,IF(IY368>0,IY368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK369>0,LK369-1,IF(LK368>0,LK368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B375>0,B375,C367)","v":0},{"$f":"IF(C375>0,C375,D367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO375>0,BO375,BP367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA375>0,EA375,EB367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM375>0,GM375,GN367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY375>0,IY375,IZ367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK375>0,LK375,LL367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$369=1,0,-B371*'Funding Plan'!$E$74/12),-B371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$369=1,0,-C371*'Funding Plan'!$E$74/12),-C371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$369=1,0,-D371*'Funding Plan'!$E$74/12),-D371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$369=1,0,-E371*'Funding Plan'!$E$74/12),-E371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$369=1,0,-F371*'Funding Plan'!$E$74/12),-F371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$369=1,0,-G371*'Funding Plan'!$E$74/12),-G371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$369=1,0,-H371*'Funding Plan'!$E$74/12),-H371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$369=1,0,-I371*'Funding Plan'!$E$74/12),-I371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$369=1,0,-J371*'Funding Plan'!$E$74/12),-J371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$369=1,0,-K371*'Funding Plan'!$E$74/12),-K371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$369=1,0,-L371*'Funding Plan'!$E$74/12),-L371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$369=1,0,-M371*'Funding Plan'!$E$74/12),-M371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$369=1,0,-N371*'Funding Plan'!$E$74/12),-N371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$369=1,0,-O371*'Funding Plan'!$E$74/12),-O371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$369=1,0,-P371*'Funding Plan'!$E$74/12),-P371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$369=1,0,-Q371*'Funding Plan'!$E$74/12),-Q371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$369=1,0,-R371*'Funding Plan'!$E$74/12),-R371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$369=1,0,-S371*'Funding Plan'!$E$74/12),-S371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$369=1,0,-T371*'Funding Plan'!$E$74/12),-T371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$369=1,0,-U371*'Funding Plan'!$E$74/12),-U371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$369=1,0,-V371*'Funding Plan'!$E$74/12),-V371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$369=1,0,-W371*'Funding Plan'!$E$74/12),-W371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$369=1,0,-X371*'Funding Plan'!$E$74/12),-X371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$369=1,0,-Y371*'Funding Plan'!$E$74/12),-Y371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$369=1,0,-Z371*'Funding Plan'!$E$74/12),-Z371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$369=1,0,-AA371*'Funding Plan'!$E$74/12),-AA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$369=1,0,-AB371*'Funding Plan'!$E$74/12),-AB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$369=1,0,-AC371*'Funding Plan'!$E$74/12),-AC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$369=1,0,-AD371*'Funding Plan'!$E$74/12),-AD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$369=1,0,-AE371*'Funding Plan'!$E$74/12),-AE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$369=1,0,-AF371*'Funding Plan'!$E$74/12),-AF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$369=1,0,-AG371*'Funding Plan'!$E$74/12),-AG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$369=1,0,-AH371*'Funding Plan'!$E$74/12),-AH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$369=1,0,-AI371*'Funding Plan'!$E$74/12),-AI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$369=1,0,-AJ371*'Funding Plan'!$E$74/12),-AJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$369=1,0,-AK371*'Funding Plan'!$E$74/12),-AK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$369=1,0,-AL371*'Funding Plan'!$E$74/12),-AL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$369=1,0,-AM371*'Funding Plan'!$E$74/12),-AM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$369=1,0,-AN371*'Funding Plan'!$E$74/12),-AN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$369=1,0,-AO371*'Funding Plan'!$E$74/12),-AO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$369=1,0,-AP371*'Funding Plan'!$E$74/12),-AP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$369=1,0,-AQ371*'Funding Plan'!$E$74/12),-AQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$369=1,0,-AR371*'Funding Plan'!$E$74/12),-AR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$369=1,0,-AS371*'Funding Plan'!$E$74/12),-AS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$369=1,0,-AT371*'Funding Plan'!$E$74/12),-AT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$369=1,0,-AU371*'Funding Plan'!$E$74/12),-AU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$369=1,0,-AV371*'Funding Plan'!$E$74/12),-AV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$369=1,0,-AW371*'Funding Plan'!$E$74/12),-AW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$369=1,0,-AX371*'Funding Plan'!$E$74/12),-AX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$369=1,0,-AY371*'Funding Plan'!$E$74/12),-AY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$369=1,0,-AZ371*'Funding Plan'!$E$74/12),-AZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$369=1,0,-BA371*'Funding Plan'!$E$74/12),-BA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$369=1,0,-BB371*'Funding Plan'!$E$74/12),-BB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$369=1,0,-BC371*'Funding Plan'!$E$74/12),-BC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$369=1,0,-BD371*'Funding Plan'!$E$74/12),-BD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$369=1,0,-BE371*'Funding Plan'!$E$74/12),-BE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$369=1,0,-BF371*'Funding Plan'!$E$74/12),-BF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$369=1,0,-BG371*'Funding Plan'!$E$74/12),-BG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$369=1,0,-BH371*'Funding Plan'!$E$74/12),-BH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$369=1,0,-BI371*'Funding Plan'!$E$74/12),-BI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$369=1,0,-BJ371*'Funding Plan'!$E$74/12),-BJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$369=1,0,-BK371*'Funding Plan'!$E$74/12),-BK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$369=1,0,-BL371*'Funding Plan'!$E$74/12),-BL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$369=1,0,-BM371*'Funding Plan'!$E$74/12),-BM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$369=1,0,-BN371*'Funding Plan'!$E$74/12),-BN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$369=1,0,-BO371*'Funding Plan'!$E$74/12),-BO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$369=1,0,-BP371*'Funding Plan'!$E$74/12),-BP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$369=1,0,-BQ371*'Funding Plan'!$E$74/12),-BQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$369=1,0,-BR371*'Funding Plan'!$E$74/12),-BR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$369=1,0,-BS371*'Funding Plan'!$E$74/12),-BS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$369=1,0,-BT371*'Funding Plan'!$E$74/12),-BT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$369=1,0,-BU371*'Funding Plan'!$E$74/12),-BU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$369=1,0,-BV371*'Funding Plan'!$E$74/12),-BV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$369=1,0,-BW371*'Funding Plan'!$E$74/12),-BW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$369=1,0,-BX371*'Funding Plan'!$E$74/12),-BX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$369=1,0,-BY371*'Funding Plan'!$E$74/12),-BY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$369=1,0,-BZ371*'Funding Plan'!$E$74/12),-BZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$369=1,0,-CA371*'Funding Plan'!$E$74/12),-CA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$369=1,0,-CB371*'Funding Plan'!$E$74/12),-CB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$369=1,0,-CC371*'Funding Plan'!$E$74/12),-CC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$369=1,0,-CD371*'Funding Plan'!$E$74/12),-CD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$369=1,0,-CE371*'Funding Plan'!$E$74/12),-CE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$369=1,0,-CF371*'Funding Plan'!$E$74/12),-CF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$369=1,0,-CG371*'Funding Plan'!$E$74/12),-CG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$369=1,0,-CH371*'Funding Plan'!$E$74/12),-CH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$369=1,0,-CI371*'Funding Plan'!$E$74/12),-CI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$369=1,0,-CJ371*'Funding Plan'!$E$74/12),-CJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$369=1,0,-CK371*'Funding Plan'!$E$74/12),-CK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$369=1,0,-CL371*'Funding Plan'!$E$74/12),-CL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$369=1,0,-CM371*'Funding Plan'!$E$74/12),-CM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$369=1,0,-CN371*'Funding Plan'!$E$74/12),-CN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$369=1,0,-CO371*'Funding Plan'!$E$74/12),-CO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$369=1,0,-CP371*'Funding Plan'!$E$74/12),-CP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$369=1,0,-CQ371*'Funding Plan'!$E$74/12),-CQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$369=1,0,-CR371*'Funding Plan'!$E$74/12),-CR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$369=1,0,-CS371*'Funding Plan'!$E$74/12),-CS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$369=1,0,-CT371*'Funding Plan'!$E$74/12),-CT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$369=1,0,-CU371*'Funding Plan'!$E$74/12),-CU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$369=1,0,-CV371*'Funding Plan'!$E$74/12),-CV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$369=1,0,-CW371*'Funding Plan'!$E$74/12),-CW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$369=1,0,-CX371*'Funding Plan'!$E$74/12),-CX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$369=1,0,-CY371*'Funding Plan'!$E$74/12),-CY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$369=1,0,-CZ371*'Funding Plan'!$E$74/12),-CZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$369=1,0,-DA371*'Funding Plan'!$E$74/12),-DA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$369=1,0,-DB371*'Funding Plan'!$E$74/12),-DB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$369=1,0,-DC371*'Funding Plan'!$E$74/12),-DC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$369=1,0,-DD371*'Funding Plan'!$E$74/12),-DD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$369=1,0,-DE371*'Funding Plan'!$E$74/12),-DE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$369=1,0,-DF371*'Funding Plan'!$E$74/12),-DF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$369=1,0,-DG371*'Funding Plan'!$E$74/12),-DG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$369=1,0,-DH371*'Funding Plan'!$E$74/12),-DH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$369=1,0,-DI371*'Funding Plan'!$E$74/12),-DI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$369=1,0,-DJ371*'Funding Plan'!$E$74/12),-DJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$369=1,0,-DK371*'Funding Plan'!$E$74/12),-DK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$369=1,0,-DL371*'Funding Plan'!$E$74/12),-DL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$369=1,0,-DM371*'Funding Plan'!$E$74/12),-DM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$369=1,0,-DN371*'Funding Plan'!$E$74/12),-DN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$369=1,0,-DO371*'Funding Plan'!$E$74/12),-DO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$369=1,0,-DP371*'Funding Plan'!$E$74/12),-DP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$369=1,0,-DQ371*'Funding Plan'!$E$74/12),-DQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$369=1,0,-DR371*'Funding Plan'!$E$74/12),-DR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$369=1,0,-DS371*'Funding Plan'!$E$74/12),-DS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$369=1,0,-DT371*'Funding Plan'!$E$74/12),-DT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$369=1,0,-DU371*'Funding Plan'!$E$74/12),-DU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$369=1,0,-DV371*'Funding Plan'!$E$74/12),-DV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$369=1,0,-DW371*'Funding Plan'!$E$74/12),-DW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$369=1,0,-DX371*'Funding Plan'!$E$74/12),-DX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$369=1,0,-DY371*'Funding Plan'!$E$74/12),-DY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$369=1,0,-DZ371*'Funding Plan'!$E$74/12),-DZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$369=1,0,-EA371*'Funding Plan'!$E$74/12),-EA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$369=1,0,-EB371*'Funding Plan'!$E$74/12),-EB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$369=1,0,-EC371*'Funding Plan'!$E$74/12),-EC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$369=1,0,-ED371*'Funding Plan'!$E$74/12),-ED371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$369=1,0,-EE371*'Funding Plan'!$E$74/12),-EE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$369=1,0,-EF371*'Funding Plan'!$E$74/12),-EF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$369=1,0,-EG371*'Funding Plan'!$E$74/12),-EG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$369=1,0,-EH371*'Funding Plan'!$E$74/12),-EH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$369=1,0,-EI371*'Funding Plan'!$E$74/12),-EI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$369=1,0,-EJ371*'Funding Plan'!$E$74/12),-EJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$369=1,0,-EK371*'Funding Plan'!$E$74/12),-EK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$369=1,0,-EL371*'Funding Plan'!$E$74/12),-EL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$369=1,0,-EM371*'Funding Plan'!$E$74/12),-EM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$369=1,0,-EN371*'Funding Plan'!$E$74/12),-EN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$369=1,0,-EO371*'Funding Plan'!$E$74/12),-EO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$369=1,0,-EP371*'Funding Plan'!$E$74/12),-EP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$369=1,0,-EQ371*'Funding Plan'!$E$74/12),-EQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$369=1,0,-ER371*'Funding Plan'!$E$74/12),-ER371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$369=1,0,-ES371*'Funding Plan'!$E$74/12),-ES371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$369=1,0,-ET371*'Funding Plan'!$E$74/12),-ET371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$369=1,0,-EU371*'Funding Plan'!$E$74/12),-EU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$369=1,0,-EV371*'Funding Plan'!$E$74/12),-EV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$369=1,0,-EW371*'Funding Plan'!$E$74/12),-EW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$369=1,0,-EX371*'Funding Plan'!$E$74/12),-EX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$369=1,0,-EY371*'Funding Plan'!$E$74/12),-EY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$369=1,0,-EZ371*'Funding Plan'!$E$74/12),-EZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$369=1,0,-FA371*'Funding Plan'!$E$74/12),-FA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$369=1,0,-FB371*'Funding Plan'!$E$74/12),-FB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$369=1,0,-FC371*'Funding Plan'!$E$74/12),-FC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$369=1,0,-FD371*'Funding Plan'!$E$74/12),-FD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$369=1,0,-FE371*'Funding Plan'!$E$74/12),-FE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$369=1,0,-FF371*'Funding Plan'!$E$74/12),-FF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$369=1,0,-FG371*'Funding Plan'!$E$74/12),-FG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$369=1,0,-FH371*'Funding Plan'!$E$74/12),-FH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$369=1,0,-FI371*'Funding Plan'!$E$74/12),-FI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$369=1,0,-FJ371*'Funding Plan'!$E$74/12),-FJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$369=1,0,-FK371*'Funding Plan'!$E$74/12),-FK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$369=1,0,-FL371*'Funding Plan'!$E$74/12),-FL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$369=1,0,-FM371*'Funding Plan'!$E$74/12),-FM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$369=1,0,-FN371*'Funding Plan'!$E$74/12),-FN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$369=1,0,-FO371*'Funding Plan'!$E$74/12),-FO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$369=1,0,-FP371*'Funding Plan'!$E$74/12),-FP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$369=1,0,-FQ371*'Funding Plan'!$E$74/12),-FQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$369=1,0,-FR371*'Funding Plan'!$E$74/12),-FR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$369=1,0,-FS371*'Funding Plan'!$E$74/12),-FS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$369=1,0,-FT371*'Funding Plan'!$E$74/12),-FT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$369=1,0,-FU371*'Funding Plan'!$E$74/12),-FU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$369=1,0,-FV371*'Funding Plan'!$E$74/12),-FV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$369=1,0,-FW371*'Funding Plan'!$E$74/12),-FW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$369=1,0,-FX371*'Funding Plan'!$E$74/12),-FX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$369=1,0,-FY371*'Funding Plan'!$E$74/12),-FY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$369=1,0,-FZ371*'Funding Plan'!$E$74/12),-FZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$369=1,0,-GA371*'Funding Plan'!$E$74/12),-GA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$369=1,0,-GB371*'Funding Plan'!$E$74/12),-GB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$369=1,0,-GC371*'Funding Plan'!$E$74/12),-GC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$369=1,0,-GD371*'Funding Plan'!$E$74/12),-GD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$369=1,0,-GE371*'Funding Plan'!$E$74/12),-GE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$369=1,0,-GF371*'Funding Plan'!$E$74/12),-GF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$369=1,0,-GG371*'Funding Plan'!$E$74/12),-GG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$369=1,0,-GH371*'Funding Plan'!$E$74/12),-GH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$369=1,0,-GI371*'Funding Plan'!$E$74/12),-GI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$369=1,0,-GJ371*'Funding Plan'!$E$74/12),-GJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$369=1,0,-GK371*'Funding Plan'!$E$74/12),-GK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$369=1,0,-GL371*'Funding Plan'!$E$74/12),-GL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$369=1,0,-GM371*'Funding Plan'!$E$74/12),-GM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$369=1,0,-GN371*'Funding Plan'!$E$74/12),-GN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$369=1,0,-GO371*'Funding Plan'!$E$74/12),-GO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$369=1,0,-GP371*'Funding Plan'!$E$74/12),-GP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$369=1,0,-GQ371*'Funding Plan'!$E$74/12),-GQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$369=1,0,-GR371*'Funding Plan'!$E$74/12),-GR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$369=1,0,-GS371*'Funding Plan'!$E$74/12),-GS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$369=1,0,-GT371*'Funding Plan'!$E$74/12),-GT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$369=1,0,-GU371*'Funding Plan'!$E$74/12),-GU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$369=1,0,-GV371*'Funding Plan'!$E$74/12),-GV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$369=1,0,-GW371*'Funding Plan'!$E$74/12),-GW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$369=1,0,-GX371*'Funding Plan'!$E$74/12),-GX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$369=1,0,-GY371*'Funding Plan'!$E$74/12),-GY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$369=1,0,-GZ371*'Funding Plan'!$E$74/12),-GZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$369=1,0,-HA371*'Funding Plan'!$E$74/12),-HA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$369=1,0,-HB371*'Funding Plan'!$E$74/12),-HB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$369=1,0,-HC371*'Funding Plan'!$E$74/12),-HC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$369=1,0,-HD371*'Funding Plan'!$E$74/12),-HD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$369=1,0,-HE371*'Funding Plan'!$E$74/12),-HE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$369=1,0,-HF371*'Funding Plan'!$E$74/12),-HF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$369=1,0,-HG371*'Funding Plan'!$E$74/12),-HG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$369=1,0,-HH371*'Funding Plan'!$E$74/12),-HH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$369=1,0,-HI371*'Funding Plan'!$E$74/12),-HI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$369=1,0,-HJ371*'Funding Plan'!$E$74/12),-HJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$369=1,0,-HK371*'Funding Plan'!$E$74/12),-HK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$369=1,0,-HL371*'Funding Plan'!$E$74/12),-HL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$369=1,0,-HM371*'Funding Plan'!$E$74/12),-HM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$369=1,0,-HN371*'Funding Plan'!$E$74/12),-HN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$369=1,0,-HO371*'Funding Plan'!$E$74/12),-HO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$369=1,0,-HP371*'Funding Plan'!$E$74/12),-HP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$369=1,0,-HQ371*'Funding Plan'!$E$74/12),-HQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$369=1,0,-HR371*'Funding Plan'!$E$74/12),-HR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$369=1,0,-HS371*'Funding Plan'!$E$74/12),-HS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$369=1,0,-HT371*'Funding Plan'!$E$74/12),-HT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$369=1,0,-HU371*'Funding Plan'!$E$74/12),-HU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$369=1,0,-HV371*'Funding Plan'!$E$74/12),-HV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$369=1,0,-HW371*'Funding Plan'!$E$74/12),-HW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$369=1,0,-HX371*'Funding Plan'!$E$74/12),-HX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$369=1,0,-HY371*'Funding Plan'!$E$74/12),-HY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$369=1,0,-HZ371*'Funding Plan'!$E$74/12),-HZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$369=1,0,-IA371*'Funding Plan'!$E$74/12),-IA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$369=1,0,-IB371*'Funding Plan'!$E$74/12),-IB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$369=1,0,-IC371*'Funding Plan'!$E$74/12),-IC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$369=1,0,-ID371*'Funding Plan'!$E$74/12),-ID371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$369=1,0,-IE371*'Funding Plan'!$E$74/12),-IE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$369=1,0,-IF371*'Funding Plan'!$E$74/12),-IF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$369=1,0,-IG371*'Funding Plan'!$E$74/12),-IG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$369=1,0,-IH371*'Funding Plan'!$E$74/12),-IH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$369=1,0,-II371*'Funding Plan'!$E$74/12),-II371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$369=1,0,-IJ371*'Funding Plan'!$E$74/12),-IJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$369=1,0,-IK371*'Funding Plan'!$E$74/12),-IK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$369=1,0,-IL371*'Funding Plan'!$E$74/12),-IL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$369=1,0,-IM371*'Funding Plan'!$E$74/12),-IM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$369=1,0,-IN371*'Funding Plan'!$E$74/12),-IN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$369=1,0,-IO371*'Funding Plan'!$E$74/12),-IO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$369=1,0,-IP371*'Funding Plan'!$E$74/12),-IP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$369=1,0,-IQ371*'Funding Plan'!$E$74/12),-IQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$369=1,0,-IR371*'Funding Plan'!$E$74/12),-IR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$369=1,0,-IS371*'Funding Plan'!$E$74/12),-IS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$369=1,0,-IT371*'Funding Plan'!$E$74/12),-IT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$369=1,0,-IU371*'Funding Plan'!$E$74/12),-IU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$369=1,0,-IV371*'Funding Plan'!$E$74/12),-IV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$369=1,0,-IW371*'Funding Plan'!$E$74/12),-IW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$369=1,0,-IX371*'Funding Plan'!$E$74/12),-IX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$369=1,0,-IY371*'Funding Plan'!$E$74/12),-IY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$369=1,0,-IZ371*'Funding Plan'!$E$74/12),-IZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$369=1,0,-JA371*'Funding Plan'!$E$74/12),-JA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$369=1,0,-JB371*'Funding Plan'!$E$74/12),-JB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$369=1,0,-JC371*'Funding Plan'!$E$74/12),-JC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$369=1,0,-JD371*'Funding Plan'!$E$74/12),-JD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$369=1,0,-JE371*'Funding Plan'!$E$74/12),-JE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$369=1,0,-JF371*'Funding Plan'!$E$74/12),-JF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$369=1,0,-JG371*'Funding Plan'!$E$74/12),-JG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$369=1,0,-JH371*'Funding Plan'!$E$74/12),-JH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$369=1,0,-JI371*'Funding Plan'!$E$74/12),-JI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$369=1,0,-JJ371*'Funding Plan'!$E$74/12),-JJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$369=1,0,-JK371*'Funding Plan'!$E$74/12),-JK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$369=1,0,-JL371*'Funding Plan'!$E$74/12),-JL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$369=1,0,-JM371*'Funding Plan'!$E$74/12),-JM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$369=1,0,-JN371*'Funding Plan'!$E$74/12),-JN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$369=1,0,-JO371*'Funding Plan'!$E$74/12),-JO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$369=1,0,-JP371*'Funding Plan'!$E$74/12),-JP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$369=1,0,-JQ371*'Funding Plan'!$E$74/12),-JQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$369=1,0,-JR371*'Funding Plan'!$E$74/12),-JR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$369=1,0,-JS371*'Funding Plan'!$E$74/12),-JS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$369=1,0,-JT371*'Funding Plan'!$E$74/12),-JT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$369=1,0,-JU371*'Funding Plan'!$E$74/12),-JU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$369=1,0,-JV371*'Funding Plan'!$E$74/12),-JV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$369=1,0,-JW371*'Funding Plan'!$E$74/12),-JW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$369=1,0,-JX371*'Funding Plan'!$E$74/12),-JX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$369=1,0,-JY371*'Funding Plan'!$E$74/12),-JY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$369=1,0,-JZ371*'Funding Plan'!$E$74/12),-JZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$369=1,0,-KA371*'Funding Plan'!$E$74/12),-KA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$369=1,0,-KB371*'Funding Plan'!$E$74/12),-KB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$369=1,0,-KC371*'Funding Plan'!$E$74/12),-KC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$369=1,0,-KD371*'Funding Plan'!$E$74/12),-KD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$369=1,0,-KE371*'Funding Plan'!$E$74/12),-KE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$369=1,0,-KF371*'Funding Plan'!$E$74/12),-KF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$369=1,0,-KG371*'Funding Plan'!$E$74/12),-KG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$369=1,0,-KH371*'Funding Plan'!$E$74/12),-KH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$369=1,0,-KI371*'Funding Plan'!$E$74/12),-KI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$369=1,0,-KJ371*'Funding Plan'!$E$74/12),-KJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$369=1,0,-KK371*'Funding Plan'!$E$74/12),-KK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$369=1,0,-KL371*'Funding Plan'!$E$74/12),-KL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$369=1,0,-KM371*'Funding Plan'!$E$74/12),-KM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$369=1,0,-KN371*'Funding Plan'!$E$74/12),-KN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$369=1,0,-KO371*'Funding Plan'!$E$74/12),-KO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$369=1,0,-KP371*'Funding Plan'!$E$74/12),-KP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$369=1,0,-KQ371*'Funding Plan'!$E$74/12),-KQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$369=1,0,-KR371*'Funding Plan'!$E$74/12),-KR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$369=1,0,-KS371*'Funding Plan'!$E$74/12),-KS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$369=1,0,-KT371*'Funding Plan'!$E$74/12),-KT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$369=1,0,-KU371*'Funding Plan'!$E$74/12),-KU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$369=1,0,-KV371*'Funding Plan'!$E$74/12),-KV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$369=1,0,-KW371*'Funding Plan'!$E$74/12),-KW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$369=1,0,-KX371*'Funding Plan'!$E$74/12),-KX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$369=1,0,-KY371*'Funding Plan'!$E$74/12),-KY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$369=1,0,-KZ371*'Funding Plan'!$E$74/12),-KZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$369=1,0,-LA371*'Funding Plan'!$E$74/12),-LA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$369=1,0,-LB371*'Funding Plan'!$E$74/12),-LB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$369=1,0,-LC371*'Funding Plan'!$E$74/12),-LC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$369=1,0,-LD371*'Funding Plan'!$E$74/12),-LD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$369=1,0,-LE371*'Funding Plan'!$E$74/12),-LE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$369=1,0,-LF371*'Funding Plan'!$E$74/12),-LF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$369=1,0,-LG371*'Funding Plan'!$E$74/12),-LG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$369=1,0,-LH371*'Funding Plan'!$E$74/12),-LH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$369=1,0,-LI371*'Funding Plan'!$E$74/12),-LI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$369=1,0,-LJ371*'Funding Plan'!$E$74/12),-LJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$369=1,0,-LK371*'Funding Plan'!$E$74/12),-LK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$369=1,0,-LL371*'Funding Plan'!$E$74/12),-LL371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$369=1,0,-LM371*'Funding Plan'!$E$74/12),-LM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$369=1,0,-LN371*'Funding Plan'!$E$74/12),-LN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$369=1,0,-LO371*'Funding Plan'!$E$74/12),-LO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$369=1,0,-LP371*'Funding Plan'!$E$74/12),-LP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$369=1,0,-LQ371*'Funding Plan'!$E$74/12),-LQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$369=1,0,-LR371*'Funding Plan'!$E$74/12),-LR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$369=1,0,-LS371*'Funding Plan'!$E$74/12),-LS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$369=1,0,-LT371*'Funding Plan'!$E$74/12),-LT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$369=1,0,-LU371*'Funding Plan'!$E$74/12),-LU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$369=1,0,-LV371*'Funding Plan'!$E$74/12),-LV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$369=1,0,-LW371*'Funding Plan'!$E$74/12),-LW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$369=1,0,-LX371*'Funding Plan'!$E$74/12),-LX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$369=1,0,-LY371*'Funding Plan'!$E$74/12),-LY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$369=1,0,-LZ371*'Funding Plan'!$E$74/12),-LZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$369=1,0,-MA371*'Funding Plan'!$E$74/12),-MA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$369=1,0,-MB371*'Funding Plan'!$E$74/12),-MB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$369=1,0,-MC371*'Funding Plan'!$E$74/12),-MC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$369=1,0,-MD371*'Funding Plan'!$E$74/12),-MD371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$369=1,0,-ME371*'Funding Plan'!$E$74/12),-ME371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$369=1,0,-MF371*'Funding Plan'!$E$74/12),-MF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$369=1,0,-MG371*'Funding Plan'!$E$74/12),-MG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$369=1,0,-MH371*'Funding Plan'!$E$74/12),-MH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$369=1,0,-MI371*'Funding Plan'!$E$74/12),-MI371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$369=1,0,-MJ371*'Funding Plan'!$E$74/12),-MJ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$369=1,0,-MK371*'Funding Plan'!$E$74/12),-MK371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$369=1,0,-ML371*'Funding Plan'!$E$74/12),-ML371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$369=1,0,-MM371*'Funding Plan'!$E$74/12),-MM371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$369=1,0,-MN371*'Funding Plan'!$E$74/12),-MN371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$369=1,0,-MO371*'Funding Plan'!$E$74/12),-MO371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$369=1,0,-MP371*'Funding Plan'!$E$74/12),-MP371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$369=1,0,-MQ371*'Funding Plan'!$E$74/12),-MQ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$369=1,0,-MR371*'Funding Plan'!$E$74/12),-MR371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$369=1,0,-MS371*'Funding Plan'!$E$74/12),-MS371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$369=1,0,-MT371*'Funding Plan'!$E$74/12),-MT371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$369=1,0,-MU371*'Funding Plan'!$E$74/12),-MU371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$369=1,0,-MV371*'Funding Plan'!$E$74/12),-MV371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$369=1,0,-MW371*'Funding Plan'!$E$74/12),-MW371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$369=1,0,-MX371*'Funding Plan'!$E$74/12),-MX371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$369=1,0,-MY371*'Funding Plan'!$E$74/12),-MY371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$369=1,0,-MZ371*'Funding Plan'!$E$74/12),-MZ371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$369=1,0,-NA371*'Funding Plan'!$E$74/12),-NA371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$369=1,0,-NB371*'Funding Plan'!$E$74/12),-NB371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$369=1,0,-NC371*'Funding Plan'!$E$74/12),-NC371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$369=1,0,-ND371*'Funding Plan'!$E$74/12),-ND371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$369=1,0,-NE371*'Funding Plan'!$E$74/12),-NE371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$369=1,0,-NF371*'Funding Plan'!$E$74/12),-NF371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$369=1,0,-NG371*'Funding Plan'!$E$74/12),-NG371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$369=1,0,-NH371*'Funding Plan'!$E$74/12),-NH371*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$369=1,0,-NI371*'Funding Plan'!$E$74/12),-NI371*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C372+C374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO372+BO374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA372+EA374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM372+GM374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY372+IY374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK372+LK374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B369=1,C369=0),C371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$369=1,'Funding Plan'!$E$71,0),IF(C$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C369=1,D369=0),D371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$369=1,'Funding Plan'!$E$71,0),IF(D$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D369=1,E369=0),E371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$369=1,'Funding Plan'!$E$71,0),IF(E$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E369=1,F369=0),F371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$369=1,'Funding Plan'!$E$71,0),IF(F$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F369=1,G369=0),G371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$369=1,'Funding Plan'!$E$71,0),IF(G$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G369=1,H369=0),H371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$369=1,'Funding Plan'!$E$71,0),IF(H$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H369=1,I369=0),I371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$369=1,'Funding Plan'!$E$71,0),IF(I$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I369=1,J369=0),J371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$369=1,'Funding Plan'!$E$71,0),IF(J$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J369=1,K369=0),K371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$369=1,'Funding Plan'!$E$71,0),IF(K$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K369=1,L369=0),L371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$369=1,'Funding Plan'!$E$71,0),IF(L$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L369=1,M369=0),M371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$369=1,'Funding Plan'!$E$71,0),IF(M$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M369=1,N369=0),N371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$369=1,'Funding Plan'!$E$71,0),IF(N$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N369=1,O369=0),O371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$369=1,'Funding Plan'!$E$71,0),IF(O$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O369=1,P369=0),P371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$369=1,'Funding Plan'!$E$71,0),IF(P$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P369=1,Q369=0),Q371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$369=1,'Funding Plan'!$E$71,0),IF(Q$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q369=1,R369=0),R371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$369=1,'Funding Plan'!$E$71,0),IF(R$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R369=1,S369=0),S371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$369=1,'Funding Plan'!$E$71,0),IF(S$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S369=1,T369=0),T371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$369=1,'Funding Plan'!$E$71,0),IF(T$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T369=1,U369=0),U371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$369=1,'Funding Plan'!$E$71,0),IF(U$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U369=1,V369=0),V371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$369=1,'Funding Plan'!$E$71,0),IF(V$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V369=1,W369=0),W371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$369=1,'Funding Plan'!$E$71,0),IF(W$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W369=1,X369=0),X371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$369=1,'Funding Plan'!$E$71,0),IF(X$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X369=1,Y369=0),Y371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$369=1,'Funding Plan'!$E$71,0),IF(Y$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y369=1,Z369=0),Z371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$369=1,'Funding Plan'!$E$71,0),IF(Z$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z369=1,AA369=0),AA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$369=1,'Funding Plan'!$E$71,0),IF(AA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA369=1,AB369=0),AB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$369=1,'Funding Plan'!$E$71,0),IF(AB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB369=1,AC369=0),AC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$369=1,'Funding Plan'!$E$71,0),IF(AC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC369=1,AD369=0),AD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$369=1,'Funding Plan'!$E$71,0),IF(AD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD369=1,AE369=0),AE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$369=1,'Funding Plan'!$E$71,0),IF(AE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE369=1,AF369=0),AF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$369=1,'Funding Plan'!$E$71,0),IF(AF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF369=1,AG369=0),AG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$369=1,'Funding Plan'!$E$71,0),IF(AG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG369=1,AH369=0),AH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$369=1,'Funding Plan'!$E$71,0),IF(AH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH369=1,AI369=0),AI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$369=1,'Funding Plan'!$E$71,0),IF(AI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI369=1,AJ369=0),AJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$369=1,'Funding Plan'!$E$71,0),IF(AJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ369=1,AK369=0),AK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$369=1,'Funding Plan'!$E$71,0),IF(AK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK369=1,AL369=0),AL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$369=1,'Funding Plan'!$E$71,0),IF(AL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL369=1,AM369=0),AM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$369=1,'Funding Plan'!$E$71,0),IF(AM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM369=1,AN369=0),AN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$369=1,'Funding Plan'!$E$71,0),IF(AN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN369=1,AO369=0),AO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$369=1,'Funding Plan'!$E$71,0),IF(AO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO369=1,AP369=0),AP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$369=1,'Funding Plan'!$E$71,0),IF(AP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP369=1,AQ369=0),AQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$369=1,'Funding Plan'!$E$71,0),IF(AQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ369=1,AR369=0),AR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$369=1,'Funding Plan'!$E$71,0),IF(AR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR369=1,AS369=0),AS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$369=1,'Funding Plan'!$E$71,0),IF(AS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS369=1,AT369=0),AT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$369=1,'Funding Plan'!$E$71,0),IF(AT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT369=1,AU369=0),AU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$369=1,'Funding Plan'!$E$71,0),IF(AU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU369=1,AV369=0),AV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$369=1,'Funding Plan'!$E$71,0),IF(AV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV369=1,AW369=0),AW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$369=1,'Funding Plan'!$E$71,0),IF(AW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW369=1,AX369=0),AX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$369=1,'Funding Plan'!$E$71,0),IF(AX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX369=1,AY369=0),AY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$369=1,'Funding Plan'!$E$71,0),IF(AY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY369=1,AZ369=0),AZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$369=1,'Funding Plan'!$E$71,0),IF(AZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ369=1,BA369=0),BA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$369=1,'Funding Plan'!$E$71,0),IF(BA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA369=1,BB369=0),BB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$369=1,'Funding Plan'!$E$71,0),IF(BB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB369=1,BC369=0),BC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$369=1,'Funding Plan'!$E$71,0),IF(BC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC369=1,BD369=0),BD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$369=1,'Funding Plan'!$E$71,0),IF(BD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD369=1,BE369=0),BE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$369=1,'Funding Plan'!$E$71,0),IF(BE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE369=1,BF369=0),BF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$369=1,'Funding Plan'!$E$71,0),IF(BF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF369=1,BG369=0),BG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$369=1,'Funding Plan'!$E$71,0),IF(BG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG369=1,BH369=0),BH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$369=1,'Funding Plan'!$E$71,0),IF(BH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH369=1,BI369=0),BI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$369=1,'Funding Plan'!$E$71,0),IF(BI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI369=1,BJ369=0),BJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$369=1,'Funding Plan'!$E$71,0),IF(BJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ369=1,BK369=0),BK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$369=1,'Funding Plan'!$E$71,0),IF(BK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK369=1,BL369=0),BL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$369=1,'Funding Plan'!$E$71,0),IF(BL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL369=1,BM369=0),BM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$369=1,'Funding Plan'!$E$71,0),IF(BM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM369=1,BN369=0),BN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$369=1,'Funding Plan'!$E$71,0),IF(BN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN369=1,BO369=0),BO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$369=1,'Funding Plan'!$E$71,0),IF(BO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO369=1,BP369=0),BP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$369=1,'Funding Plan'!$E$71,0),IF(BP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP369=1,BQ369=0),BQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$369=1,'Funding Plan'!$E$71,0),IF(BQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ369=1,BR369=0),BR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$369=1,'Funding Plan'!$E$71,0),IF(BR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR369=1,BS369=0),BS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$369=1,'Funding Plan'!$E$71,0),IF(BS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS369=1,BT369=0),BT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$369=1,'Funding Plan'!$E$71,0),IF(BT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT369=1,BU369=0),BU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$369=1,'Funding Plan'!$E$71,0),IF(BU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU369=1,BV369=0),BV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$369=1,'Funding Plan'!$E$71,0),IF(BV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV369=1,BW369=0),BW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$369=1,'Funding Plan'!$E$71,0),IF(BW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW369=1,BX369=0),BX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$369=1,'Funding Plan'!$E$71,0),IF(BX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX369=1,BY369=0),BY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$369=1,'Funding Plan'!$E$71,0),IF(BY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY369=1,BZ369=0),BZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$369=1,'Funding Plan'!$E$71,0),IF(BZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ369=1,CA369=0),CA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$369=1,'Funding Plan'!$E$71,0),IF(CA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA369=1,CB369=0),CB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$369=1,'Funding Plan'!$E$71,0),IF(CB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB369=1,CC369=0),CC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$369=1,'Funding Plan'!$E$71,0),IF(CC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC369=1,CD369=0),CD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$369=1,'Funding Plan'!$E$71,0),IF(CD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD369=1,CE369=0),CE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$369=1,'Funding Plan'!$E$71,0),IF(CE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE369=1,CF369=0),CF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$369=1,'Funding Plan'!$E$71,0),IF(CF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF369=1,CG369=0),CG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$369=1,'Funding Plan'!$E$71,0),IF(CG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG369=1,CH369=0),CH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$369=1,'Funding Plan'!$E$71,0),IF(CH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH369=1,CI369=0),CI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$369=1,'Funding Plan'!$E$71,0),IF(CI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI369=1,CJ369=0),CJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$369=1,'Funding Plan'!$E$71,0),IF(CJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ369=1,CK369=0),CK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$369=1,'Funding Plan'!$E$71,0),IF(CK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK369=1,CL369=0),CL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$369=1,'Funding Plan'!$E$71,0),IF(CL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL369=1,CM369=0),CM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$369=1,'Funding Plan'!$E$71,0),IF(CM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM369=1,CN369=0),CN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$369=1,'Funding Plan'!$E$71,0),IF(CN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN369=1,CO369=0),CO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$369=1,'Funding Plan'!$E$71,0),IF(CO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO369=1,CP369=0),CP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$369=1,'Funding Plan'!$E$71,0),IF(CP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP369=1,CQ369=0),CQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$369=1,'Funding Plan'!$E$71,0),IF(CQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ369=1,CR369=0),CR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$369=1,'Funding Plan'!$E$71,0),IF(CR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR369=1,CS369=0),CS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$369=1,'Funding Plan'!$E$71,0),IF(CS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS369=1,CT369=0),CT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$369=1,'Funding Plan'!$E$71,0),IF(CT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT369=1,CU369=0),CU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$369=1,'Funding Plan'!$E$71,0),IF(CU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU369=1,CV369=0),CV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$369=1,'Funding Plan'!$E$71,0),IF(CV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV369=1,CW369=0),CW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$369=1,'Funding Plan'!$E$71,0),IF(CW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW369=1,CX369=0),CX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$369=1,'Funding Plan'!$E$71,0),IF(CX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX369=1,CY369=0),CY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$369=1,'Funding Plan'!$E$71,0),IF(CY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY369=1,CZ369=0),CZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$369=1,'Funding Plan'!$E$71,0),IF(CZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ369=1,DA369=0),DA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$369=1,'Funding Plan'!$E$71,0),IF(DA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA369=1,DB369=0),DB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$369=1,'Funding Plan'!$E$71,0),IF(DB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB369=1,DC369=0),DC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$369=1,'Funding Plan'!$E$71,0),IF(DC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC369=1,DD369=0),DD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$369=1,'Funding Plan'!$E$71,0),IF(DD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD369=1,DE369=0),DE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$369=1,'Funding Plan'!$E$71,0),IF(DE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE369=1,DF369=0),DF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$369=1,'Funding Plan'!$E$71,0),IF(DF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF369=1,DG369=0),DG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$369=1,'Funding Plan'!$E$71,0),IF(DG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG369=1,DH369=0),DH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$369=1,'Funding Plan'!$E$71,0),IF(DH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH369=1,DI369=0),DI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$369=1,'Funding Plan'!$E$71,0),IF(DI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI369=1,DJ369=0),DJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$369=1,'Funding Plan'!$E$71,0),IF(DJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ369=1,DK369=0),DK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$369=1,'Funding Plan'!$E$71,0),IF(DK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK369=1,DL369=0),DL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$369=1,'Funding Plan'!$E$71,0),IF(DL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL369=1,DM369=0),DM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$369=1,'Funding Plan'!$E$71,0),IF(DM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM369=1,DN369=0),DN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$369=1,'Funding Plan'!$E$71,0),IF(DN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN369=1,DO369=0),DO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$369=1,'Funding Plan'!$E$71,0),IF(DO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO369=1,DP369=0),DP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$369=1,'Funding Plan'!$E$71,0),IF(DP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP369=1,DQ369=0),DQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$369=1,'Funding Plan'!$E$71,0),IF(DQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ369=1,DR369=0),DR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$369=1,'Funding Plan'!$E$71,0),IF(DR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR369=1,DS369=0),DS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$369=1,'Funding Plan'!$E$71,0),IF(DS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS369=1,DT369=0),DT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$369=1,'Funding Plan'!$E$71,0),IF(DT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT369=1,DU369=0),DU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$369=1,'Funding Plan'!$E$71,0),IF(DU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU369=1,DV369=0),DV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$369=1,'Funding Plan'!$E$71,0),IF(DV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV369=1,DW369=0),DW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$369=1,'Funding Plan'!$E$71,0),IF(DW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW369=1,DX369=0),DX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$369=1,'Funding Plan'!$E$71,0),IF(DX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX369=1,DY369=0),DY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$369=1,'Funding Plan'!$E$71,0),IF(DY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY369=1,DZ369=0),DZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$369=1,'Funding Plan'!$E$71,0),IF(DZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ369=1,EA369=0),EA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$369=1,'Funding Plan'!$E$71,0),IF(EA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA369=1,EB369=0),EB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$369=1,'Funding Plan'!$E$71,0),IF(EB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB369=1,EC369=0),EC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$369=1,'Funding Plan'!$E$71,0),IF(EC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC369=1,ED369=0),ED371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$369=1,'Funding Plan'!$E$71,0),IF(ED$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED369=1,EE369=0),EE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$369=1,'Funding Plan'!$E$71,0),IF(EE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE369=1,EF369=0),EF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$369=1,'Funding Plan'!$E$71,0),IF(EF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF369=1,EG369=0),EG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$369=1,'Funding Plan'!$E$71,0),IF(EG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG369=1,EH369=0),EH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$369=1,'Funding Plan'!$E$71,0),IF(EH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH369=1,EI369=0),EI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$369=1,'Funding Plan'!$E$71,0),IF(EI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI369=1,EJ369=0),EJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$369=1,'Funding Plan'!$E$71,0),IF(EJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ369=1,EK369=0),EK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$369=1,'Funding Plan'!$E$71,0),IF(EK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK369=1,EL369=0),EL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$369=1,'Funding Plan'!$E$71,0),IF(EL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL369=1,EM369=0),EM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$369=1,'Funding Plan'!$E$71,0),IF(EM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM369=1,EN369=0),EN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$369=1,'Funding Plan'!$E$71,0),IF(EN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN369=1,EO369=0),EO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$369=1,'Funding Plan'!$E$71,0),IF(EO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO369=1,EP369=0),EP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$369=1,'Funding Plan'!$E$71,0),IF(EP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP369=1,EQ369=0),EQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$369=1,'Funding Plan'!$E$71,0),IF(EQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ369=1,ER369=0),ER371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$369=1,'Funding Plan'!$E$71,0),IF(ER$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER369=1,ES369=0),ES371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$369=1,'Funding Plan'!$E$71,0),IF(ES$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES369=1,ET369=0),ET371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$369=1,'Funding Plan'!$E$71,0),IF(ET$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET369=1,EU369=0),EU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$369=1,'Funding Plan'!$E$71,0),IF(EU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU369=1,EV369=0),EV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$369=1,'Funding Plan'!$E$71,0),IF(EV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV369=1,EW369=0),EW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$369=1,'Funding Plan'!$E$71,0),IF(EW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW369=1,EX369=0),EX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$369=1,'Funding Plan'!$E$71,0),IF(EX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX369=1,EY369=0),EY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$369=1,'Funding Plan'!$E$71,0),IF(EY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY369=1,EZ369=0),EZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$369=1,'Funding Plan'!$E$71,0),IF(EZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ369=1,FA369=0),FA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$369=1,'Funding Plan'!$E$71,0),IF(FA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA369=1,FB369=0),FB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$369=1,'Funding Plan'!$E$71,0),IF(FB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB369=1,FC369=0),FC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$369=1,'Funding Plan'!$E$71,0),IF(FC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC369=1,FD369=0),FD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$369=1,'Funding Plan'!$E$71,0),IF(FD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD369=1,FE369=0),FE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$369=1,'Funding Plan'!$E$71,0),IF(FE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE369=1,FF369=0),FF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$369=1,'Funding Plan'!$E$71,0),IF(FF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF369=1,FG369=0),FG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$369=1,'Funding Plan'!$E$71,0),IF(FG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG369=1,FH369=0),FH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$369=1,'Funding Plan'!$E$71,0),IF(FH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH369=1,FI369=0),FI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$369=1,'Funding Plan'!$E$71,0),IF(FI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI369=1,FJ369=0),FJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$369=1,'Funding Plan'!$E$71,0),IF(FJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ369=1,FK369=0),FK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$369=1,'Funding Plan'!$E$71,0),IF(FK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK369=1,FL369=0),FL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$369=1,'Funding Plan'!$E$71,0),IF(FL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL369=1,FM369=0),FM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$369=1,'Funding Plan'!$E$71,0),IF(FM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM369=1,FN369=0),FN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$369=1,'Funding Plan'!$E$71,0),IF(FN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN369=1,FO369=0),FO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$369=1,'Funding Plan'!$E$71,0),IF(FO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO369=1,FP369=0),FP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$369=1,'Funding Plan'!$E$71,0),IF(FP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP369=1,FQ369=0),FQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$369=1,'Funding Plan'!$E$71,0),IF(FQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ369=1,FR369=0),FR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$369=1,'Funding Plan'!$E$71,0),IF(FR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR369=1,FS369=0),FS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$369=1,'Funding Plan'!$E$71,0),IF(FS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS369=1,FT369=0),FT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$369=1,'Funding Plan'!$E$71,0),IF(FT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT369=1,FU369=0),FU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$369=1,'Funding Plan'!$E$71,0),IF(FU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU369=1,FV369=0),FV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$369=1,'Funding Plan'!$E$71,0),IF(FV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV369=1,FW369=0),FW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$369=1,'Funding Plan'!$E$71,0),IF(FW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW369=1,FX369=0),FX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$369=1,'Funding Plan'!$E$71,0),IF(FX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX369=1,FY369=0),FY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$369=1,'Funding Plan'!$E$71,0),IF(FY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY369=1,FZ369=0),FZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$369=1,'Funding Plan'!$E$71,0),IF(FZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ369=1,GA369=0),GA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$369=1,'Funding Plan'!$E$71,0),IF(GA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA369=1,GB369=0),GB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$369=1,'Funding Plan'!$E$71,0),IF(GB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB369=1,GC369=0),GC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$369=1,'Funding Plan'!$E$71,0),IF(GC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC369=1,GD369=0),GD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$369=1,'Funding Plan'!$E$71,0),IF(GD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD369=1,GE369=0),GE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$369=1,'Funding Plan'!$E$71,0),IF(GE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE369=1,GF369=0),GF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$369=1,'Funding Plan'!$E$71,0),IF(GF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF369=1,GG369=0),GG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$369=1,'Funding Plan'!$E$71,0),IF(GG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG369=1,GH369=0),GH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$369=1,'Funding Plan'!$E$71,0),IF(GH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH369=1,GI369=0),GI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$369=1,'Funding Plan'!$E$71,0),IF(GI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI369=1,GJ369=0),GJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$369=1,'Funding Plan'!$E$71,0),IF(GJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ369=1,GK369=0),GK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$369=1,'Funding Plan'!$E$71,0),IF(GK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK369=1,GL369=0),GL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$369=1,'Funding Plan'!$E$71,0),IF(GL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL369=1,GM369=0),GM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$369=1,'Funding Plan'!$E$71,0),IF(GM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM369=1,GN369=0),GN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$369=1,'Funding Plan'!$E$71,0),IF(GN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN369=1,GO369=0),GO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$369=1,'Funding Plan'!$E$71,0),IF(GO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO369=1,GP369=0),GP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$369=1,'Funding Plan'!$E$71,0),IF(GP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP369=1,GQ369=0),GQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$369=1,'Funding Plan'!$E$71,0),IF(GQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ369=1,GR369=0),GR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$369=1,'Funding Plan'!$E$71,0),IF(GR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR369=1,GS369=0),GS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$369=1,'Funding Plan'!$E$71,0),IF(GS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS369=1,GT369=0),GT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$369=1,'Funding Plan'!$E$71,0),IF(GT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT369=1,GU369=0),GU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$369=1,'Funding Plan'!$E$71,0),IF(GU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU369=1,GV369=0),GV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$369=1,'Funding Plan'!$E$71,0),IF(GV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV369=1,GW369=0),GW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$369=1,'Funding Plan'!$E$71,0),IF(GW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW369=1,GX369=0),GX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$369=1,'Funding Plan'!$E$71,0),IF(GX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX369=1,GY369=0),GY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$369=1,'Funding Plan'!$E$71,0),IF(GY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY369=1,GZ369=0),GZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$369=1,'Funding Plan'!$E$71,0),IF(GZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ369=1,HA369=0),HA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$369=1,'Funding Plan'!$E$71,0),IF(HA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA369=1,HB369=0),HB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$369=1,'Funding Plan'!$E$71,0),IF(HB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB369=1,HC369=0),HC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$369=1,'Funding Plan'!$E$71,0),IF(HC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC369=1,HD369=0),HD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$369=1,'Funding Plan'!$E$71,0),IF(HD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD369=1,HE369=0),HE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$369=1,'Funding Plan'!$E$71,0),IF(HE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE369=1,HF369=0),HF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$369=1,'Funding Plan'!$E$71,0),IF(HF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF369=1,HG369=0),HG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$369=1,'Funding Plan'!$E$71,0),IF(HG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG369=1,HH369=0),HH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$369=1,'Funding Plan'!$E$71,0),IF(HH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH369=1,HI369=0),HI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$369=1,'Funding Plan'!$E$71,0),IF(HI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI369=1,HJ369=0),HJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$369=1,'Funding Plan'!$E$71,0),IF(HJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ369=1,HK369=0),HK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$369=1,'Funding Plan'!$E$71,0),IF(HK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK369=1,HL369=0),HL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$369=1,'Funding Plan'!$E$71,0),IF(HL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL369=1,HM369=0),HM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$369=1,'Funding Plan'!$E$71,0),IF(HM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM369=1,HN369=0),HN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$369=1,'Funding Plan'!$E$71,0),IF(HN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN369=1,HO369=0),HO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$369=1,'Funding Plan'!$E$71,0),IF(HO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO369=1,HP369=0),HP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$369=1,'Funding Plan'!$E$71,0),IF(HP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP369=1,HQ369=0),HQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$369=1,'Funding Plan'!$E$71,0),IF(HQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ369=1,HR369=0),HR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$369=1,'Funding Plan'!$E$71,0),IF(HR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR369=1,HS369=0),HS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$369=1,'Funding Plan'!$E$71,0),IF(HS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS369=1,HT369=0),HT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$369=1,'Funding Plan'!$E$71,0),IF(HT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT369=1,HU369=0),HU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$369=1,'Funding Plan'!$E$71,0),IF(HU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU369=1,HV369=0),HV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$369=1,'Funding Plan'!$E$71,0),IF(HV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV369=1,HW369=0),HW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$369=1,'Funding Plan'!$E$71,0),IF(HW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW369=1,HX369=0),HX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$369=1,'Funding Plan'!$E$71,0),IF(HX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX369=1,HY369=0),HY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$369=1,'Funding Plan'!$E$71,0),IF(HY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY369=1,HZ369=0),HZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$369=1,'Funding Plan'!$E$71,0),IF(HZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ369=1,IA369=0),IA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$369=1,'Funding Plan'!$E$71,0),IF(IA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA369=1,IB369=0),IB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$369=1,'Funding Plan'!$E$71,0),IF(IB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB369=1,IC369=0),IC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$369=1,'Funding Plan'!$E$71,0),IF(IC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC369=1,ID369=0),ID371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$369=1,'Funding Plan'!$E$71,0),IF(ID$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID369=1,IE369=0),IE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$369=1,'Funding Plan'!$E$71,0),IF(IE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE369=1,IF369=0),IF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$369=1,'Funding Plan'!$E$71,0),IF(IF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF369=1,IG369=0),IG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$369=1,'Funding Plan'!$E$71,0),IF(IG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG369=1,IH369=0),IH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$369=1,'Funding Plan'!$E$71,0),IF(IH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH369=1,II369=0),II371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$369=1,'Funding Plan'!$E$71,0),IF(II$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II369=1,IJ369=0),IJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$369=1,'Funding Plan'!$E$71,0),IF(IJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ369=1,IK369=0),IK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$369=1,'Funding Plan'!$E$71,0),IF(IK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK369=1,IL369=0),IL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$369=1,'Funding Plan'!$E$71,0),IF(IL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL369=1,IM369=0),IM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$369=1,'Funding Plan'!$E$71,0),IF(IM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM369=1,IN369=0),IN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$369=1,'Funding Plan'!$E$71,0),IF(IN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN369=1,IO369=0),IO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$369=1,'Funding Plan'!$E$71,0),IF(IO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO369=1,IP369=0),IP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$369=1,'Funding Plan'!$E$71,0),IF(IP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP369=1,IQ369=0),IQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$369=1,'Funding Plan'!$E$71,0),IF(IQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ369=1,IR369=0),IR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$369=1,'Funding Plan'!$E$71,0),IF(IR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR369=1,IS369=0),IS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$369=1,'Funding Plan'!$E$71,0),IF(IS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS369=1,IT369=0),IT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$369=1,'Funding Plan'!$E$71,0),IF(IT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT369=1,IU369=0),IU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$369=1,'Funding Plan'!$E$71,0),IF(IU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU369=1,IV369=0),IV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$369=1,'Funding Plan'!$E$71,0),IF(IV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV369=1,IW369=0),IW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$369=1,'Funding Plan'!$E$71,0),IF(IW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW369=1,IX369=0),IX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$369=1,'Funding Plan'!$E$71,0),IF(IX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX369=1,IY369=0),IY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$369=1,'Funding Plan'!$E$71,0),IF(IY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY369=1,IZ369=0),IZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$369=1,'Funding Plan'!$E$71,0),IF(IZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ369=1,JA369=0),JA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$369=1,'Funding Plan'!$E$71,0),IF(JA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA369=1,JB369=0),JB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$369=1,'Funding Plan'!$E$71,0),IF(JB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB369=1,JC369=0),JC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$369=1,'Funding Plan'!$E$71,0),IF(JC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC369=1,JD369=0),JD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$369=1,'Funding Plan'!$E$71,0),IF(JD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD369=1,JE369=0),JE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$369=1,'Funding Plan'!$E$71,0),IF(JE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE369=1,JF369=0),JF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$369=1,'Funding Plan'!$E$71,0),IF(JF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF369=1,JG369=0),JG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$369=1,'Funding Plan'!$E$71,0),IF(JG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG369=1,JH369=0),JH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$369=1,'Funding Plan'!$E$71,0),IF(JH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH369=1,JI369=0),JI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$369=1,'Funding Plan'!$E$71,0),IF(JI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI369=1,JJ369=0),JJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$369=1,'Funding Plan'!$E$71,0),IF(JJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ369=1,JK369=0),JK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$369=1,'Funding Plan'!$E$71,0),IF(JK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK369=1,JL369=0),JL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$369=1,'Funding Plan'!$E$71,0),IF(JL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL369=1,JM369=0),JM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$369=1,'Funding Plan'!$E$71,0),IF(JM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM369=1,JN369=0),JN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$369=1,'Funding Plan'!$E$71,0),IF(JN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN369=1,JO369=0),JO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$369=1,'Funding Plan'!$E$71,0),IF(JO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO369=1,JP369=0),JP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$369=1,'Funding Plan'!$E$71,0),IF(JP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP369=1,JQ369=0),JQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$369=1,'Funding Plan'!$E$71,0),IF(JQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ369=1,JR369=0),JR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$369=1,'Funding Plan'!$E$71,0),IF(JR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR369=1,JS369=0),JS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$369=1,'Funding Plan'!$E$71,0),IF(JS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS369=1,JT369=0),JT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$369=1,'Funding Plan'!$E$71,0),IF(JT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT369=1,JU369=0),JU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$369=1,'Funding Plan'!$E$71,0),IF(JU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU369=1,JV369=0),JV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$369=1,'Funding Plan'!$E$71,0),IF(JV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV369=1,JW369=0),JW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$369=1,'Funding Plan'!$E$71,0),IF(JW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW369=1,JX369=0),JX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$369=1,'Funding Plan'!$E$71,0),IF(JX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX369=1,JY369=0),JY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$369=1,'Funding Plan'!$E$71,0),IF(JY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY369=1,JZ369=0),JZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$369=1,'Funding Plan'!$E$71,0),IF(JZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ369=1,KA369=0),KA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$369=1,'Funding Plan'!$E$71,0),IF(KA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA369=1,KB369=0),KB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$369=1,'Funding Plan'!$E$71,0),IF(KB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB369=1,KC369=0),KC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$369=1,'Funding Plan'!$E$71,0),IF(KC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC369=1,KD369=0),KD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$369=1,'Funding Plan'!$E$71,0),IF(KD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD369=1,KE369=0),KE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$369=1,'Funding Plan'!$E$71,0),IF(KE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE369=1,KF369=0),KF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$369=1,'Funding Plan'!$E$71,0),IF(KF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF369=1,KG369=0),KG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$369=1,'Funding Plan'!$E$71,0),IF(KG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG369=1,KH369=0),KH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$369=1,'Funding Plan'!$E$71,0),IF(KH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH369=1,KI369=0),KI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$369=1,'Funding Plan'!$E$71,0),IF(KI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI369=1,KJ369=0),KJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$369=1,'Funding Plan'!$E$71,0),IF(KJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ369=1,KK369=0),KK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$369=1,'Funding Plan'!$E$71,0),IF(KK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK369=1,KL369=0),KL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$369=1,'Funding Plan'!$E$71,0),IF(KL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL369=1,KM369=0),KM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$369=1,'Funding Plan'!$E$71,0),IF(KM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM369=1,KN369=0),KN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$369=1,'Funding Plan'!$E$71,0),IF(KN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN369=1,KO369=0),KO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$369=1,'Funding Plan'!$E$71,0),IF(KO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO369=1,KP369=0),KP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$369=1,'Funding Plan'!$E$71,0),IF(KP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP369=1,KQ369=0),KQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$369=1,'Funding Plan'!$E$71,0),IF(KQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ369=1,KR369=0),KR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$369=1,'Funding Plan'!$E$71,0),IF(KR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR369=1,KS369=0),KS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$369=1,'Funding Plan'!$E$71,0),IF(KS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS369=1,KT369=0),KT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$369=1,'Funding Plan'!$E$71,0),IF(KT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT369=1,KU369=0),KU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$369=1,'Funding Plan'!$E$71,0),IF(KU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU369=1,KV369=0),KV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$369=1,'Funding Plan'!$E$71,0),IF(KV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV369=1,KW369=0),KW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$369=1,'Funding Plan'!$E$71,0),IF(KW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW369=1,KX369=0),KX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$369=1,'Funding Plan'!$E$71,0),IF(KX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX369=1,KY369=0),KY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$369=1,'Funding Plan'!$E$71,0),IF(KY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY369=1,KZ369=0),KZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$369=1,'Funding Plan'!$E$71,0),IF(KZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ369=1,LA369=0),LA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$369=1,'Funding Plan'!$E$71,0),IF(LA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA369=1,LB369=0),LB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$369=1,'Funding Plan'!$E$71,0),IF(LB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB369=1,LC369=0),LC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$369=1,'Funding Plan'!$E$71,0),IF(LC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC369=1,LD369=0),LD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$369=1,'Funding Plan'!$E$71,0),IF(LD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD369=1,LE369=0),LE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$369=1,'Funding Plan'!$E$71,0),IF(LE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE369=1,LF369=0),LF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$369=1,'Funding Plan'!$E$71,0),IF(LF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF369=1,LG369=0),LG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$369=1,'Funding Plan'!$E$71,0),IF(LG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG369=1,LH369=0),LH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$369=1,'Funding Plan'!$E$71,0),IF(LH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH369=1,LI369=0),LI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$369=1,'Funding Plan'!$E$71,0),IF(LI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI369=1,LJ369=0),LJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$369=1,'Funding Plan'!$E$71,0),IF(LJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ369=1,LK369=0),LK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$369=1,'Funding Plan'!$E$71,0),IF(LK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK369=1,LL369=0),LL371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$369=1,'Funding Plan'!$E$71,0),IF(LL$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL369=1,LM369=0),LM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$369=1,'Funding Plan'!$E$71,0),IF(LM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM369=1,LN369=0),LN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$369=1,'Funding Plan'!$E$71,0),IF(LN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN369=1,LO369=0),LO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$369=1,'Funding Plan'!$E$71,0),IF(LO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO369=1,LP369=0),LP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$369=1,'Funding Plan'!$E$71,0),IF(LP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP369=1,LQ369=0),LQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$369=1,'Funding Plan'!$E$71,0),IF(LQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ369=1,LR369=0),LR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$369=1,'Funding Plan'!$E$71,0),IF(LR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR369=1,LS369=0),LS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$369=1,'Funding Plan'!$E$71,0),IF(LS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS369=1,LT369=0),LT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$369=1,'Funding Plan'!$E$71,0),IF(LT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT369=1,LU369=0),LU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$369=1,'Funding Plan'!$E$71,0),IF(LU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU369=1,LV369=0),LV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$369=1,'Funding Plan'!$E$71,0),IF(LV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV369=1,LW369=0),LW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$369=1,'Funding Plan'!$E$71,0),IF(LW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW369=1,LX369=0),LX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$369=1,'Funding Plan'!$E$71,0),IF(LX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX369=1,LY369=0),LY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$369=1,'Funding Plan'!$E$71,0),IF(LY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY369=1,LZ369=0),LZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$369=1,'Funding Plan'!$E$71,0),IF(LZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ369=1,MA369=0),MA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$369=1,'Funding Plan'!$E$71,0),IF(MA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA369=1,MB369=0),MB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$369=1,'Funding Plan'!$E$71,0),IF(MB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB369=1,MC369=0),MC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$369=1,'Funding Plan'!$E$71,0),IF(MC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC369=1,MD369=0),MD371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$369=1,'Funding Plan'!$E$71,0),IF(MD$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD369=1,ME369=0),ME371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$369=1,'Funding Plan'!$E$71,0),IF(ME$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME369=1,MF369=0),MF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$369=1,'Funding Plan'!$E$71,0),IF(MF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF369=1,MG369=0),MG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$369=1,'Funding Plan'!$E$71,0),IF(MG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG369=1,MH369=0),MH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$369=1,'Funding Plan'!$E$71,0),IF(MH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH369=1,MI369=0),MI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$369=1,'Funding Plan'!$E$71,0),IF(MI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI369=1,MJ369=0),MJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$369=1,'Funding Plan'!$E$71,0),IF(MJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ369=1,MK369=0),MK371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$369=1,'Funding Plan'!$E$71,0),IF(MK$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK369=1,ML369=0),ML371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$369=1,'Funding Plan'!$E$71,0),IF(ML$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML369=1,MM369=0),MM371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$369=1,'Funding Plan'!$E$71,0),IF(MM$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM369=1,MN369=0),MN371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$369=1,'Funding Plan'!$E$71,0),IF(MN$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN369=1,MO369=0),MO371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$369=1,'Funding Plan'!$E$71,0),IF(MO$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO369=1,MP369=0),MP371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$369=1,'Funding Plan'!$E$71,0),IF(MP$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP369=1,MQ369=0),MQ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$369=1,'Funding Plan'!$E$71,0),IF(MQ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ369=1,MR369=0),MR371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$369=1,'Funding Plan'!$E$71,0),IF(MR$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR369=1,MS369=0),MS371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$369=1,'Funding Plan'!$E$71,0),IF(MS$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS369=1,MT369=0),MT371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$369=1,'Funding Plan'!$E$71,0),IF(MT$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT369=1,MU369=0),MU371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$369=1,'Funding Plan'!$E$71,0),IF(MU$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU369=1,MV369=0),MV371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$369=1,'Funding Plan'!$E$71,0),IF(MV$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV369=1,MW369=0),MW371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$369=1,'Funding Plan'!$E$71,0),IF(MW$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW369=1,MX369=0),MX371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$369=1,'Funding Plan'!$E$71,0),IF(MX$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX369=1,MY369=0),MY371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$369=1,'Funding Plan'!$E$71,0),IF(MY$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY369=1,MZ369=0),MZ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$369=1,'Funding Plan'!$E$71,0),IF(MZ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ369=1,NA369=0),NA371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$369=1,'Funding Plan'!$E$71,0),IF(NA$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA369=1,NB369=0),NB371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$369=1,'Funding Plan'!$E$71,0),IF(NB$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB369=1,NC369=0),NC371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$369=1,'Funding Plan'!$E$71,0),IF(NC$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC369=1,ND369=0),ND371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$369=1,'Funding Plan'!$E$71,0),IF(ND$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND369=1,NE369=0),NE371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$369=1,'Funding Plan'!$E$71,0),IF(NE$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE369=1,NF369=0),NF371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$369=1,'Funding Plan'!$E$71,0),IF(NF$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF369=1,NG369=0),NG371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$369=1,'Funding Plan'!$E$71,0),IF(NG$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG369=1,NH369=0),NH371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$369=1,'Funding Plan'!$E$71,0),IF(NH$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH369=1,NI369=0),NI371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$369=1,'Funding Plan'!$E$71,0),IF(NI$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI369=1,NJ369=0),NJ371,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$369>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$369+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$369=1,'Funding Plan'!$E$71,0),IF(NJ$369>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C371+C374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO371+BO374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA371+EA374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM371+GM374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY371+IY374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK371+LK374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ367>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #4"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!C339,IF('Funding Plan'!$F$25='Funding Schedule'!C340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!D339,IF('Funding Plan'!$F$25='Funding Schedule'!D340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!E339,IF('Funding Plan'!$F$25='Funding Schedule'!E340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!F339,IF('Funding Plan'!$F$25='Funding Schedule'!F340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!G339,IF('Funding Plan'!$F$25='Funding Schedule'!G340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!H339,IF('Funding Plan'!$F$25='Funding Schedule'!H340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!I339,IF('Funding Plan'!$F$25='Funding Schedule'!I340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!J339,IF('Funding Plan'!$F$25='Funding Schedule'!J340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!K339,IF('Funding Plan'!$F$25='Funding Schedule'!K340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!L339,IF('Funding Plan'!$F$25='Funding Schedule'!L340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!M339,IF('Funding Plan'!$F$25='Funding Schedule'!M340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!N339,IF('Funding Plan'!$F$25='Funding Schedule'!N340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!O339,IF('Funding Plan'!$F$25='Funding Schedule'!O340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!P339,IF('Funding Plan'!$F$25='Funding Schedule'!P340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!Q339,IF('Funding Plan'!$F$25='Funding Schedule'!Q340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!R339,IF('Funding Plan'!$F$25='Funding Schedule'!R340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!S339,IF('Funding Plan'!$F$25='Funding Schedule'!S340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!T339,IF('Funding Plan'!$F$25='Funding Schedule'!T340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!U339,IF('Funding Plan'!$F$25='Funding Schedule'!U340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!V339,IF('Funding Plan'!$F$25='Funding Schedule'!V340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!W339,IF('Funding Plan'!$F$25='Funding Schedule'!W340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!X339,IF('Funding Plan'!$F$25='Funding Schedule'!X340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!Y339,IF('Funding Plan'!$F$25='Funding Schedule'!Y340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!Z339,IF('Funding Plan'!$F$25='Funding Schedule'!Z340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AA339,IF('Funding Plan'!$F$25='Funding Schedule'!AA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AB339,IF('Funding Plan'!$F$25='Funding Schedule'!AB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AC339,IF('Funding Plan'!$F$25='Funding Schedule'!AC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AD339,IF('Funding Plan'!$F$25='Funding Schedule'!AD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AE339,IF('Funding Plan'!$F$25='Funding Schedule'!AE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AF339,IF('Funding Plan'!$F$25='Funding Schedule'!AF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AG339,IF('Funding Plan'!$F$25='Funding Schedule'!AG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AH339,IF('Funding Plan'!$F$25='Funding Schedule'!AH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AI339,IF('Funding Plan'!$F$25='Funding Schedule'!AI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AJ339,IF('Funding Plan'!$F$25='Funding Schedule'!AJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AK339,IF('Funding Plan'!$F$25='Funding Schedule'!AK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AL339,IF('Funding Plan'!$F$25='Funding Schedule'!AL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AM339,IF('Funding Plan'!$F$25='Funding Schedule'!AM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AN339,IF('Funding Plan'!$F$25='Funding Schedule'!AN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AO339,IF('Funding Plan'!$F$25='Funding Schedule'!AO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AP339,IF('Funding Plan'!$F$25='Funding Schedule'!AP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AQ339,IF('Funding Plan'!$F$25='Funding Schedule'!AQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AR339,IF('Funding Plan'!$F$25='Funding Schedule'!AR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AS339,IF('Funding Plan'!$F$25='Funding Schedule'!AS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AT339,IF('Funding Plan'!$F$25='Funding Schedule'!AT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AU339,IF('Funding Plan'!$F$25='Funding Schedule'!AU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AV339,IF('Funding Plan'!$F$25='Funding Schedule'!AV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AW339,IF('Funding Plan'!$F$25='Funding Schedule'!AW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AX339,IF('Funding Plan'!$F$25='Funding Schedule'!AX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AY339,IF('Funding Plan'!$F$25='Funding Schedule'!AY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!AZ339,IF('Funding Plan'!$F$25='Funding Schedule'!AZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BA339,IF('Funding Plan'!$F$25='Funding Schedule'!BA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BB339,IF('Funding Plan'!$F$25='Funding Schedule'!BB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BC339,IF('Funding Plan'!$F$25='Funding Schedule'!BC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BD339,IF('Funding Plan'!$F$25='Funding Schedule'!BD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BE339,IF('Funding Plan'!$F$25='Funding Schedule'!BE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BF339,IF('Funding Plan'!$F$25='Funding Schedule'!BF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BG339,IF('Funding Plan'!$F$25='Funding Schedule'!BG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BH339,IF('Funding Plan'!$F$25='Funding Schedule'!BH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BI339,IF('Funding Plan'!$F$25='Funding Schedule'!BI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BJ339,IF('Funding Plan'!$F$25='Funding Schedule'!BJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BK339,IF('Funding Plan'!$F$25='Funding Schedule'!BK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BL339,IF('Funding Plan'!$F$25='Funding Schedule'!BL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BM339,IF('Funding Plan'!$F$25='Funding Schedule'!BM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BN339,IF('Funding Plan'!$F$25='Funding Schedule'!BN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BO339,IF('Funding Plan'!$F$25='Funding Schedule'!BO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BP339,IF('Funding Plan'!$F$25='Funding Schedule'!BP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BQ339,IF('Funding Plan'!$F$25='Funding Schedule'!BQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BR339,IF('Funding Plan'!$F$25='Funding Schedule'!BR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BS339,IF('Funding Plan'!$F$25='Funding Schedule'!BS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BT339,IF('Funding Plan'!$F$25='Funding Schedule'!BT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BU339,IF('Funding Plan'!$F$25='Funding Schedule'!BU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BV339,IF('Funding Plan'!$F$25='Funding Schedule'!BV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BW339,IF('Funding Plan'!$F$25='Funding Schedule'!BW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BX339,IF('Funding Plan'!$F$25='Funding Schedule'!BX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BY339,IF('Funding Plan'!$F$25='Funding Schedule'!BY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!BZ339,IF('Funding Plan'!$F$25='Funding Schedule'!BZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CA339,IF('Funding Plan'!$F$25='Funding Schedule'!CA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CB339,IF('Funding Plan'!$F$25='Funding Schedule'!CB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CC339,IF('Funding Plan'!$F$25='Funding Schedule'!CC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CD339,IF('Funding Plan'!$F$25='Funding Schedule'!CD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CE339,IF('Funding Plan'!$F$25='Funding Schedule'!CE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CF339,IF('Funding Plan'!$F$25='Funding Schedule'!CF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CG339,IF('Funding Plan'!$F$25='Funding Schedule'!CG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CH339,IF('Funding Plan'!$F$25='Funding Schedule'!CH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CI339,IF('Funding Plan'!$F$25='Funding Schedule'!CI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CJ339,IF('Funding Plan'!$F$25='Funding Schedule'!CJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CK339,IF('Funding Plan'!$F$25='Funding Schedule'!CK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CL339,IF('Funding Plan'!$F$25='Funding Schedule'!CL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CM339,IF('Funding Plan'!$F$25='Funding Schedule'!CM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CN339,IF('Funding Plan'!$F$25='Funding Schedule'!CN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CO339,IF('Funding Plan'!$F$25='Funding Schedule'!CO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CP339,IF('Funding Plan'!$F$25='Funding Schedule'!CP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CQ339,IF('Funding Plan'!$F$25='Funding Schedule'!CQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CR339,IF('Funding Plan'!$F$25='Funding Schedule'!CR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CS339,IF('Funding Plan'!$F$25='Funding Schedule'!CS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CT339,IF('Funding Plan'!$F$25='Funding Schedule'!CT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CU339,IF('Funding Plan'!$F$25='Funding Schedule'!CU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CV339,IF('Funding Plan'!$F$25='Funding Schedule'!CV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CW339,IF('Funding Plan'!$F$25='Funding Schedule'!CW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CX339,IF('Funding Plan'!$F$25='Funding Schedule'!CX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CY339,IF('Funding Plan'!$F$25='Funding Schedule'!CY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!CZ339,IF('Funding Plan'!$F$25='Funding Schedule'!CZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DA339,IF('Funding Plan'!$F$25='Funding Schedule'!DA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DB339,IF('Funding Plan'!$F$25='Funding Schedule'!DB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DC339,IF('Funding Plan'!$F$25='Funding Schedule'!DC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DD339,IF('Funding Plan'!$F$25='Funding Schedule'!DD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DE339,IF('Funding Plan'!$F$25='Funding Schedule'!DE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DF339,IF('Funding Plan'!$F$25='Funding Schedule'!DF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DG339,IF('Funding Plan'!$F$25='Funding Schedule'!DG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DH339,IF('Funding Plan'!$F$25='Funding Schedule'!DH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DI339,IF('Funding Plan'!$F$25='Funding Schedule'!DI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DJ339,IF('Funding Plan'!$F$25='Funding Schedule'!DJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DK339,IF('Funding Plan'!$F$25='Funding Schedule'!DK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DL339,IF('Funding Plan'!$F$25='Funding Schedule'!DL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DM339,IF('Funding Plan'!$F$25='Funding Schedule'!DM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DN339,IF('Funding Plan'!$F$25='Funding Schedule'!DN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DO339,IF('Funding Plan'!$F$25='Funding Schedule'!DO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DP339,IF('Funding Plan'!$F$25='Funding Schedule'!DP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DQ339,IF('Funding Plan'!$F$25='Funding Schedule'!DQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DR339,IF('Funding Plan'!$F$25='Funding Schedule'!DR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DS339,IF('Funding Plan'!$F$25='Funding Schedule'!DS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DT339,IF('Funding Plan'!$F$25='Funding Schedule'!DT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DU339,IF('Funding Plan'!$F$25='Funding Schedule'!DU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DV339,IF('Funding Plan'!$F$25='Funding Schedule'!DV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DW339,IF('Funding Plan'!$F$25='Funding Schedule'!DW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DX339,IF('Funding Plan'!$F$25='Funding Schedule'!DX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DY339,IF('Funding Plan'!$F$25='Funding Schedule'!DY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!DZ339,IF('Funding Plan'!$F$25='Funding Schedule'!DZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EA339,IF('Funding Plan'!$F$25='Funding Schedule'!EA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EB339,IF('Funding Plan'!$F$25='Funding Schedule'!EB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EC339,IF('Funding Plan'!$F$25='Funding Schedule'!EC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ED339,IF('Funding Plan'!$F$25='Funding Schedule'!ED340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EE339,IF('Funding Plan'!$F$25='Funding Schedule'!EE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EF339,IF('Funding Plan'!$F$25='Funding Schedule'!EF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EG339,IF('Funding Plan'!$F$25='Funding Schedule'!EG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EH339,IF('Funding Plan'!$F$25='Funding Schedule'!EH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EI339,IF('Funding Plan'!$F$25='Funding Schedule'!EI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EJ339,IF('Funding Plan'!$F$25='Funding Schedule'!EJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EK339,IF('Funding Plan'!$F$25='Funding Schedule'!EK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EL339,IF('Funding Plan'!$F$25='Funding Schedule'!EL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EM339,IF('Funding Plan'!$F$25='Funding Schedule'!EM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EN339,IF('Funding Plan'!$F$25='Funding Schedule'!EN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EO339,IF('Funding Plan'!$F$25='Funding Schedule'!EO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EP339,IF('Funding Plan'!$F$25='Funding Schedule'!EP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EQ339,IF('Funding Plan'!$F$25='Funding Schedule'!EQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ER339,IF('Funding Plan'!$F$25='Funding Schedule'!ER340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ES339,IF('Funding Plan'!$F$25='Funding Schedule'!ES340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ET339,IF('Funding Plan'!$F$25='Funding Schedule'!ET340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EU339,IF('Funding Plan'!$F$25='Funding Schedule'!EU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EV339,IF('Funding Plan'!$F$25='Funding Schedule'!EV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EW339,IF('Funding Plan'!$F$25='Funding Schedule'!EW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EX339,IF('Funding Plan'!$F$25='Funding Schedule'!EX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EY339,IF('Funding Plan'!$F$25='Funding Schedule'!EY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!EZ339,IF('Funding Plan'!$F$25='Funding Schedule'!EZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FA339,IF('Funding Plan'!$F$25='Funding Schedule'!FA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FB339,IF('Funding Plan'!$F$25='Funding Schedule'!FB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FC339,IF('Funding Plan'!$F$25='Funding Schedule'!FC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FD339,IF('Funding Plan'!$F$25='Funding Schedule'!FD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FE339,IF('Funding Plan'!$F$25='Funding Schedule'!FE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FF339,IF('Funding Plan'!$F$25='Funding Schedule'!FF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FG339,IF('Funding Plan'!$F$25='Funding Schedule'!FG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FH339,IF('Funding Plan'!$F$25='Funding Schedule'!FH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FI339,IF('Funding Plan'!$F$25='Funding Schedule'!FI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FJ339,IF('Funding Plan'!$F$25='Funding Schedule'!FJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FK339,IF('Funding Plan'!$F$25='Funding Schedule'!FK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FL339,IF('Funding Plan'!$F$25='Funding Schedule'!FL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FM339,IF('Funding Plan'!$F$25='Funding Schedule'!FM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FN339,IF('Funding Plan'!$F$25='Funding Schedule'!FN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FO339,IF('Funding Plan'!$F$25='Funding Schedule'!FO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FP339,IF('Funding Plan'!$F$25='Funding Schedule'!FP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FQ339,IF('Funding Plan'!$F$25='Funding Schedule'!FQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FR339,IF('Funding Plan'!$F$25='Funding Schedule'!FR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FS339,IF('Funding Plan'!$F$25='Funding Schedule'!FS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FT339,IF('Funding Plan'!$F$25='Funding Schedule'!FT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FU339,IF('Funding Plan'!$F$25='Funding Schedule'!FU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FV339,IF('Funding Plan'!$F$25='Funding Schedule'!FV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FW339,IF('Funding Plan'!$F$25='Funding Schedule'!FW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FX339,IF('Funding Plan'!$F$25='Funding Schedule'!FX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FY339,IF('Funding Plan'!$F$25='Funding Schedule'!FY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!FZ339,IF('Funding Plan'!$F$25='Funding Schedule'!FZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GA339,IF('Funding Plan'!$F$25='Funding Schedule'!GA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GB339,IF('Funding Plan'!$F$25='Funding Schedule'!GB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GC339,IF('Funding Plan'!$F$25='Funding Schedule'!GC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GD339,IF('Funding Plan'!$F$25='Funding Schedule'!GD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GE339,IF('Funding Plan'!$F$25='Funding Schedule'!GE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GF339,IF('Funding Plan'!$F$25='Funding Schedule'!GF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GG339,IF('Funding Plan'!$F$25='Funding Schedule'!GG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GH339,IF('Funding Plan'!$F$25='Funding Schedule'!GH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GI339,IF('Funding Plan'!$F$25='Funding Schedule'!GI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GJ339,IF('Funding Plan'!$F$25='Funding Schedule'!GJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GK339,IF('Funding Plan'!$F$25='Funding Schedule'!GK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GL339,IF('Funding Plan'!$F$25='Funding Schedule'!GL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GM339,IF('Funding Plan'!$F$25='Funding Schedule'!GM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GN339,IF('Funding Plan'!$F$25='Funding Schedule'!GN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GO339,IF('Funding Plan'!$F$25='Funding Schedule'!GO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GP339,IF('Funding Plan'!$F$25='Funding Schedule'!GP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GQ339,IF('Funding Plan'!$F$25='Funding Schedule'!GQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GR339,IF('Funding Plan'!$F$25='Funding Schedule'!GR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GS339,IF('Funding Plan'!$F$25='Funding Schedule'!GS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GT339,IF('Funding Plan'!$F$25='Funding Schedule'!GT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GU339,IF('Funding Plan'!$F$25='Funding Schedule'!GU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GV339,IF('Funding Plan'!$F$25='Funding Schedule'!GV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GW339,IF('Funding Plan'!$F$25='Funding Schedule'!GW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GX339,IF('Funding Plan'!$F$25='Funding Schedule'!GX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GY339,IF('Funding Plan'!$F$25='Funding Schedule'!GY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!GZ339,IF('Funding Plan'!$F$25='Funding Schedule'!GZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HA339,IF('Funding Plan'!$F$25='Funding Schedule'!HA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HB339,IF('Funding Plan'!$F$25='Funding Schedule'!HB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HC339,IF('Funding Plan'!$F$25='Funding Schedule'!HC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HD339,IF('Funding Plan'!$F$25='Funding Schedule'!HD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HE339,IF('Funding Plan'!$F$25='Funding Schedule'!HE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HF339,IF('Funding Plan'!$F$25='Funding Schedule'!HF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HG339,IF('Funding Plan'!$F$25='Funding Schedule'!HG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HH339,IF('Funding Plan'!$F$25='Funding Schedule'!HH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HI339,IF('Funding Plan'!$F$25='Funding Schedule'!HI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HJ339,IF('Funding Plan'!$F$25='Funding Schedule'!HJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HK339,IF('Funding Plan'!$F$25='Funding Schedule'!HK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HL339,IF('Funding Plan'!$F$25='Funding Schedule'!HL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HM339,IF('Funding Plan'!$F$25='Funding Schedule'!HM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HN339,IF('Funding Plan'!$F$25='Funding Schedule'!HN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HO339,IF('Funding Plan'!$F$25='Funding Schedule'!HO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HP339,IF('Funding Plan'!$F$25='Funding Schedule'!HP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HQ339,IF('Funding Plan'!$F$25='Funding Schedule'!HQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HR339,IF('Funding Plan'!$F$25='Funding Schedule'!HR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HS339,IF('Funding Plan'!$F$25='Funding Schedule'!HS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HT339,IF('Funding Plan'!$F$25='Funding Schedule'!HT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HU339,IF('Funding Plan'!$F$25='Funding Schedule'!HU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HV339,IF('Funding Plan'!$F$25='Funding Schedule'!HV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HW339,IF('Funding Plan'!$F$25='Funding Schedule'!HW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HX339,IF('Funding Plan'!$F$25='Funding Schedule'!HX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HY339,IF('Funding Plan'!$F$25='Funding Schedule'!HY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!HZ339,IF('Funding Plan'!$F$25='Funding Schedule'!HZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IA339,IF('Funding Plan'!$F$25='Funding Schedule'!IA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IB339,IF('Funding Plan'!$F$25='Funding Schedule'!IB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IC339,IF('Funding Plan'!$F$25='Funding Schedule'!IC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ID339,IF('Funding Plan'!$F$25='Funding Schedule'!ID340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IE339,IF('Funding Plan'!$F$25='Funding Schedule'!IE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IF339,IF('Funding Plan'!$F$25='Funding Schedule'!IF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IG339,IF('Funding Plan'!$F$25='Funding Schedule'!IG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IH339,IF('Funding Plan'!$F$25='Funding Schedule'!IH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!II339,IF('Funding Plan'!$F$25='Funding Schedule'!II340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IJ339,IF('Funding Plan'!$F$25='Funding Schedule'!IJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IK339,IF('Funding Plan'!$F$25='Funding Schedule'!IK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IL339,IF('Funding Plan'!$F$25='Funding Schedule'!IL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IM339,IF('Funding Plan'!$F$25='Funding Schedule'!IM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IN339,IF('Funding Plan'!$F$25='Funding Schedule'!IN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IO339,IF('Funding Plan'!$F$25='Funding Schedule'!IO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IP339,IF('Funding Plan'!$F$25='Funding Schedule'!IP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IQ339,IF('Funding Plan'!$F$25='Funding Schedule'!IQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IR339,IF('Funding Plan'!$F$25='Funding Schedule'!IR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IS339,IF('Funding Plan'!$F$25='Funding Schedule'!IS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IT339,IF('Funding Plan'!$F$25='Funding Schedule'!IT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IU339,IF('Funding Plan'!$F$25='Funding Schedule'!IU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IV339,IF('Funding Plan'!$F$25='Funding Schedule'!IV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IW339,IF('Funding Plan'!$F$25='Funding Schedule'!IW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IX339,IF('Funding Plan'!$F$25='Funding Schedule'!IX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IY339,IF('Funding Plan'!$F$25='Funding Schedule'!IY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!IZ339,IF('Funding Plan'!$F$25='Funding Schedule'!IZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JA339,IF('Funding Plan'!$F$25='Funding Schedule'!JA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JB339,IF('Funding Plan'!$F$25='Funding Schedule'!JB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JC339,IF('Funding Plan'!$F$25='Funding Schedule'!JC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JD339,IF('Funding Plan'!$F$25='Funding Schedule'!JD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JE339,IF('Funding Plan'!$F$25='Funding Schedule'!JE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JF339,IF('Funding Plan'!$F$25='Funding Schedule'!JF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JG339,IF('Funding Plan'!$F$25='Funding Schedule'!JG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JH339,IF('Funding Plan'!$F$25='Funding Schedule'!JH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JI339,IF('Funding Plan'!$F$25='Funding Schedule'!JI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JJ339,IF('Funding Plan'!$F$25='Funding Schedule'!JJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JK339,IF('Funding Plan'!$F$25='Funding Schedule'!JK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JL339,IF('Funding Plan'!$F$25='Funding Schedule'!JL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JM339,IF('Funding Plan'!$F$25='Funding Schedule'!JM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JN339,IF('Funding Plan'!$F$25='Funding Schedule'!JN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JO339,IF('Funding Plan'!$F$25='Funding Schedule'!JO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JP339,IF('Funding Plan'!$F$25='Funding Schedule'!JP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JQ339,IF('Funding Plan'!$F$25='Funding Schedule'!JQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JR339,IF('Funding Plan'!$F$25='Funding Schedule'!JR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JS339,IF('Funding Plan'!$F$25='Funding Schedule'!JS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JT339,IF('Funding Plan'!$F$25='Funding Schedule'!JT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JU339,IF('Funding Plan'!$F$25='Funding Schedule'!JU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JV339,IF('Funding Plan'!$F$25='Funding Schedule'!JV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JW339,IF('Funding Plan'!$F$25='Funding Schedule'!JW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JX339,IF('Funding Plan'!$F$25='Funding Schedule'!JX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JY339,IF('Funding Plan'!$F$25='Funding Schedule'!JY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!JZ339,IF('Funding Plan'!$F$25='Funding Schedule'!JZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KA339,IF('Funding Plan'!$F$25='Funding Schedule'!KA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KB339,IF('Funding Plan'!$F$25='Funding Schedule'!KB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KC339,IF('Funding Plan'!$F$25='Funding Schedule'!KC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KD339,IF('Funding Plan'!$F$25='Funding Schedule'!KD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KE339,IF('Funding Plan'!$F$25='Funding Schedule'!KE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KF339,IF('Funding Plan'!$F$25='Funding Schedule'!KF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KG339,IF('Funding Plan'!$F$25='Funding Schedule'!KG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KH339,IF('Funding Plan'!$F$25='Funding Schedule'!KH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KI339,IF('Funding Plan'!$F$25='Funding Schedule'!KI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KJ339,IF('Funding Plan'!$F$25='Funding Schedule'!KJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KK339,IF('Funding Plan'!$F$25='Funding Schedule'!KK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KL339,IF('Funding Plan'!$F$25='Funding Schedule'!KL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KM339,IF('Funding Plan'!$F$25='Funding Schedule'!KM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KN339,IF('Funding Plan'!$F$25='Funding Schedule'!KN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KO339,IF('Funding Plan'!$F$25='Funding Schedule'!KO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KP339,IF('Funding Plan'!$F$25='Funding Schedule'!KP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KQ339,IF('Funding Plan'!$F$25='Funding Schedule'!KQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KR339,IF('Funding Plan'!$F$25='Funding Schedule'!KR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KS339,IF('Funding Plan'!$F$25='Funding Schedule'!KS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KT339,IF('Funding Plan'!$F$25='Funding Schedule'!KT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KU339,IF('Funding Plan'!$F$25='Funding Schedule'!KU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KV339,IF('Funding Plan'!$F$25='Funding Schedule'!KV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KW339,IF('Funding Plan'!$F$25='Funding Schedule'!KW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KX339,IF('Funding Plan'!$F$25='Funding Schedule'!KX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KY339,IF('Funding Plan'!$F$25='Funding Schedule'!KY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!KZ339,IF('Funding Plan'!$F$25='Funding Schedule'!KZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LA339,IF('Funding Plan'!$F$25='Funding Schedule'!LA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LB339,IF('Funding Plan'!$F$25='Funding Schedule'!LB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LC339,IF('Funding Plan'!$F$25='Funding Schedule'!LC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LD339,IF('Funding Plan'!$F$25='Funding Schedule'!LD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LE339,IF('Funding Plan'!$F$25='Funding Schedule'!LE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LF339,IF('Funding Plan'!$F$25='Funding Schedule'!LF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LG339,IF('Funding Plan'!$F$25='Funding Schedule'!LG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LH339,IF('Funding Plan'!$F$25='Funding Schedule'!LH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LI339,IF('Funding Plan'!$F$25='Funding Schedule'!LI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LJ339,IF('Funding Plan'!$F$25='Funding Schedule'!LJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LK339,IF('Funding Plan'!$F$25='Funding Schedule'!LK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LL339,IF('Funding Plan'!$F$25='Funding Schedule'!LL340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LM339,IF('Funding Plan'!$F$25='Funding Schedule'!LM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LN339,IF('Funding Plan'!$F$25='Funding Schedule'!LN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LO339,IF('Funding Plan'!$F$25='Funding Schedule'!LO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LP339,IF('Funding Plan'!$F$25='Funding Schedule'!LP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LQ339,IF('Funding Plan'!$F$25='Funding Schedule'!LQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LR339,IF('Funding Plan'!$F$25='Funding Schedule'!LR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LS339,IF('Funding Plan'!$F$25='Funding Schedule'!LS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LT339,IF('Funding Plan'!$F$25='Funding Schedule'!LT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LU339,IF('Funding Plan'!$F$25='Funding Schedule'!LU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LV339,IF('Funding Plan'!$F$25='Funding Schedule'!LV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LW339,IF('Funding Plan'!$F$25='Funding Schedule'!LW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LX339,IF('Funding Plan'!$F$25='Funding Schedule'!LX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LY339,IF('Funding Plan'!$F$25='Funding Schedule'!LY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!LZ339,IF('Funding Plan'!$F$25='Funding Schedule'!LZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MA339,IF('Funding Plan'!$F$25='Funding Schedule'!MA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MB339,IF('Funding Plan'!$F$25='Funding Schedule'!MB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MC339,IF('Funding Plan'!$F$25='Funding Schedule'!MC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MD339,IF('Funding Plan'!$F$25='Funding Schedule'!MD340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ME339,IF('Funding Plan'!$F$25='Funding Schedule'!ME340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MF339,IF('Funding Plan'!$F$25='Funding Schedule'!MF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MG339,IF('Funding Plan'!$F$25='Funding Schedule'!MG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MH339,IF('Funding Plan'!$F$25='Funding Schedule'!MH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MI339,IF('Funding Plan'!$F$25='Funding Schedule'!MI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MJ339,IF('Funding Plan'!$F$25='Funding Schedule'!MJ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MK339,IF('Funding Plan'!$F$25='Funding Schedule'!MK340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ML339,IF('Funding Plan'!$F$25='Funding Schedule'!ML340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MM339,IF('Funding Plan'!$F$25='Funding Schedule'!MM340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MN339,IF('Funding Plan'!$F$25='Funding Schedule'!MN340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MO339,IF('Funding Plan'!$F$25='Funding Schedule'!MO340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MP339,IF('Funding Plan'!$F$25='Funding Schedule'!MP340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MQ339,IF('Funding Plan'!$F$25='Funding Schedule'!MQ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MR339,IF('Funding Plan'!$F$25='Funding Schedule'!MR340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MS339,IF('Funding Plan'!$F$25='Funding Schedule'!MS340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MT339,IF('Funding Plan'!$F$25='Funding Schedule'!MT340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MU339,IF('Funding Plan'!$F$25='Funding Schedule'!MU340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MV339,IF('Funding Plan'!$F$25='Funding Schedule'!MV340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MW339,IF('Funding Plan'!$F$25='Funding Schedule'!MW340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MX339,IF('Funding Plan'!$F$25='Funding Schedule'!MX340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MY339,IF('Funding Plan'!$F$25='Funding Schedule'!MY340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!MZ339,IF('Funding Plan'!$F$25='Funding Schedule'!MZ340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NA339,IF('Funding Plan'!$F$25='Funding Schedule'!NA340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NB339,IF('Funding Plan'!$F$25='Funding Schedule'!NB340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NC339,IF('Funding Plan'!$F$25='Funding Schedule'!NC340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!ND339,IF('Funding Plan'!$F$25='Funding Schedule'!ND340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NE339,IF('Funding Plan'!$F$25='Funding Schedule'!NE340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NF339,IF('Funding Plan'!$F$25='Funding Schedule'!NF340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NG339,IF('Funding Plan'!$F$25='Funding Schedule'!NG340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NH339,IF('Funding Plan'!$F$25='Funding Schedule'!NH340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NI339,IF('Funding Plan'!$F$25='Funding Schedule'!NI340,'Funding Plan'!$F$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$263='Funding Schedule'!NJ339,IF('Funding Plan'!$F$25='Funding Schedule'!NJ340,'Funding Plan'!$F$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(D379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(E379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(F379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(G379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(H379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(I379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(J379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(K379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(L379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(M379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(N379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(O379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(P379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Q379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(R379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(S379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(T379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(U379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(V379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(W379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(X379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Y379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Z379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ED379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ER379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ES379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ET379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ID379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(II379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LL379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MD379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ME379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MJ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MK379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ML379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MM379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MN379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MO379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MP379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MQ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MR379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MS379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MT379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MU379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MV379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MW379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MX379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MY379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MZ379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NA379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NB379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NC379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ND379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NE379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NF379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NG379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NH379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NI379>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NJ379>0,+'Funding Plan'!$F$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B381>0,B381-1,IF(B380>0,B380,0))","v":0},{"$f":"IF(C381>0,C381-1,IF(C380>0,C380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO381>0,BO381-1,IF(BO380>0,BO380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA381>0,EA381-1,IF(EA380>0,EA380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM381>0,GM381-1,IF(GM380>0,GM380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY381>0,IY381-1,IF(IY380>0,IY380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK381>0,LK381-1,IF(LK380>0,LK380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B387>0,B387,C379)","v":0},{"$f":"IF(C387>0,C387,D379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO387>0,BO387,BP379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA387>0,EA387,EB379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM387>0,GM387,GN379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY387>0,IY387,IZ379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK387>0,LK387,LL379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$381=1,0,-B383*'Funding Plan'!$E$74/12),-B383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$381=1,0,-C383*'Funding Plan'!$E$74/12),-C383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$381=1,0,-D383*'Funding Plan'!$E$74/12),-D383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$381=1,0,-E383*'Funding Plan'!$E$74/12),-E383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$381=1,0,-F383*'Funding Plan'!$E$74/12),-F383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$381=1,0,-G383*'Funding Plan'!$E$74/12),-G383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$381=1,0,-H383*'Funding Plan'!$E$74/12),-H383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$381=1,0,-I383*'Funding Plan'!$E$74/12),-I383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$381=1,0,-J383*'Funding Plan'!$E$74/12),-J383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$381=1,0,-K383*'Funding Plan'!$E$74/12),-K383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$381=1,0,-L383*'Funding Plan'!$E$74/12),-L383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$381=1,0,-M383*'Funding Plan'!$E$74/12),-M383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$381=1,0,-N383*'Funding Plan'!$E$74/12),-N383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$381=1,0,-O383*'Funding Plan'!$E$74/12),-O383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$381=1,0,-P383*'Funding Plan'!$E$74/12),-P383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$381=1,0,-Q383*'Funding Plan'!$E$74/12),-Q383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$381=1,0,-R383*'Funding Plan'!$E$74/12),-R383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$381=1,0,-S383*'Funding Plan'!$E$74/12),-S383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$381=1,0,-T383*'Funding Plan'!$E$74/12),-T383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$381=1,0,-U383*'Funding Plan'!$E$74/12),-U383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$381=1,0,-V383*'Funding Plan'!$E$74/12),-V383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$381=1,0,-W383*'Funding Plan'!$E$74/12),-W383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$381=1,0,-X383*'Funding Plan'!$E$74/12),-X383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$381=1,0,-Y383*'Funding Plan'!$E$74/12),-Y383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$381=1,0,-Z383*'Funding Plan'!$E$74/12),-Z383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$381=1,0,-AA383*'Funding Plan'!$E$74/12),-AA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$381=1,0,-AB383*'Funding Plan'!$E$74/12),-AB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$381=1,0,-AC383*'Funding Plan'!$E$74/12),-AC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$381=1,0,-AD383*'Funding Plan'!$E$74/12),-AD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$381=1,0,-AE383*'Funding Plan'!$E$74/12),-AE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$381=1,0,-AF383*'Funding Plan'!$E$74/12),-AF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$381=1,0,-AG383*'Funding Plan'!$E$74/12),-AG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$381=1,0,-AH383*'Funding Plan'!$E$74/12),-AH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$381=1,0,-AI383*'Funding Plan'!$E$74/12),-AI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$381=1,0,-AJ383*'Funding Plan'!$E$74/12),-AJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$381=1,0,-AK383*'Funding Plan'!$E$74/12),-AK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$381=1,0,-AL383*'Funding Plan'!$E$74/12),-AL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$381=1,0,-AM383*'Funding Plan'!$E$74/12),-AM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$381=1,0,-AN383*'Funding Plan'!$E$74/12),-AN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$381=1,0,-AO383*'Funding Plan'!$E$74/12),-AO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$381=1,0,-AP383*'Funding Plan'!$E$74/12),-AP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$381=1,0,-AQ383*'Funding Plan'!$E$74/12),-AQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$381=1,0,-AR383*'Funding Plan'!$E$74/12),-AR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$381=1,0,-AS383*'Funding Plan'!$E$74/12),-AS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$381=1,0,-AT383*'Funding Plan'!$E$74/12),-AT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$381=1,0,-AU383*'Funding Plan'!$E$74/12),-AU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$381=1,0,-AV383*'Funding Plan'!$E$74/12),-AV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$381=1,0,-AW383*'Funding Plan'!$E$74/12),-AW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$381=1,0,-AX383*'Funding Plan'!$E$74/12),-AX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$381=1,0,-AY383*'Funding Plan'!$E$74/12),-AY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$381=1,0,-AZ383*'Funding Plan'!$E$74/12),-AZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$381=1,0,-BA383*'Funding Plan'!$E$74/12),-BA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$381=1,0,-BB383*'Funding Plan'!$E$74/12),-BB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$381=1,0,-BC383*'Funding Plan'!$E$74/12),-BC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$381=1,0,-BD383*'Funding Plan'!$E$74/12),-BD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$381=1,0,-BE383*'Funding Plan'!$E$74/12),-BE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$381=1,0,-BF383*'Funding Plan'!$E$74/12),-BF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$381=1,0,-BG383*'Funding Plan'!$E$74/12),-BG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$381=1,0,-BH383*'Funding Plan'!$E$74/12),-BH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$381=1,0,-BI383*'Funding Plan'!$E$74/12),-BI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$381=1,0,-BJ383*'Funding Plan'!$E$74/12),-BJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$381=1,0,-BK383*'Funding Plan'!$E$74/12),-BK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$381=1,0,-BL383*'Funding Plan'!$E$74/12),-BL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$381=1,0,-BM383*'Funding Plan'!$E$74/12),-BM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$381=1,0,-BN383*'Funding Plan'!$E$74/12),-BN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$381=1,0,-BO383*'Funding Plan'!$E$74/12),-BO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$381=1,0,-BP383*'Funding Plan'!$E$74/12),-BP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$381=1,0,-BQ383*'Funding Plan'!$E$74/12),-BQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$381=1,0,-BR383*'Funding Plan'!$E$74/12),-BR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$381=1,0,-BS383*'Funding Plan'!$E$74/12),-BS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$381=1,0,-BT383*'Funding Plan'!$E$74/12),-BT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$381=1,0,-BU383*'Funding Plan'!$E$74/12),-BU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$381=1,0,-BV383*'Funding Plan'!$E$74/12),-BV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$381=1,0,-BW383*'Funding Plan'!$E$74/12),-BW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$381=1,0,-BX383*'Funding Plan'!$E$74/12),-BX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$381=1,0,-BY383*'Funding Plan'!$E$74/12),-BY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$381=1,0,-BZ383*'Funding Plan'!$E$74/12),-BZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$381=1,0,-CA383*'Funding Plan'!$E$74/12),-CA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$381=1,0,-CB383*'Funding Plan'!$E$74/12),-CB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$381=1,0,-CC383*'Funding Plan'!$E$74/12),-CC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$381=1,0,-CD383*'Funding Plan'!$E$74/12),-CD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$381=1,0,-CE383*'Funding Plan'!$E$74/12),-CE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$381=1,0,-CF383*'Funding Plan'!$E$74/12),-CF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$381=1,0,-CG383*'Funding Plan'!$E$74/12),-CG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$381=1,0,-CH383*'Funding Plan'!$E$74/12),-CH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$381=1,0,-CI383*'Funding Plan'!$E$74/12),-CI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$381=1,0,-CJ383*'Funding Plan'!$E$74/12),-CJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$381=1,0,-CK383*'Funding Plan'!$E$74/12),-CK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$381=1,0,-CL383*'Funding Plan'!$E$74/12),-CL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$381=1,0,-CM383*'Funding Plan'!$E$74/12),-CM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$381=1,0,-CN383*'Funding Plan'!$E$74/12),-CN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$381=1,0,-CO383*'Funding Plan'!$E$74/12),-CO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$381=1,0,-CP383*'Funding Plan'!$E$74/12),-CP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$381=1,0,-CQ383*'Funding Plan'!$E$74/12),-CQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$381=1,0,-CR383*'Funding Plan'!$E$74/12),-CR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$381=1,0,-CS383*'Funding Plan'!$E$74/12),-CS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$381=1,0,-CT383*'Funding Plan'!$E$74/12),-CT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$381=1,0,-CU383*'Funding Plan'!$E$74/12),-CU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$381=1,0,-CV383*'Funding Plan'!$E$74/12),-CV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$381=1,0,-CW383*'Funding Plan'!$E$74/12),-CW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$381=1,0,-CX383*'Funding Plan'!$E$74/12),-CX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$381=1,0,-CY383*'Funding Plan'!$E$74/12),-CY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$381=1,0,-CZ383*'Funding Plan'!$E$74/12),-CZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$381=1,0,-DA383*'Funding Plan'!$E$74/12),-DA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$381=1,0,-DB383*'Funding Plan'!$E$74/12),-DB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$381=1,0,-DC383*'Funding Plan'!$E$74/12),-DC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$381=1,0,-DD383*'Funding Plan'!$E$74/12),-DD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$381=1,0,-DE383*'Funding Plan'!$E$74/12),-DE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$381=1,0,-DF383*'Funding Plan'!$E$74/12),-DF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$381=1,0,-DG383*'Funding Plan'!$E$74/12),-DG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$381=1,0,-DH383*'Funding Plan'!$E$74/12),-DH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$381=1,0,-DI383*'Funding Plan'!$E$74/12),-DI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$381=1,0,-DJ383*'Funding Plan'!$E$74/12),-DJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$381=1,0,-DK383*'Funding Plan'!$E$74/12),-DK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$381=1,0,-DL383*'Funding Plan'!$E$74/12),-DL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$381=1,0,-DM383*'Funding Plan'!$E$74/12),-DM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$381=1,0,-DN383*'Funding Plan'!$E$74/12),-DN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$381=1,0,-DO383*'Funding Plan'!$E$74/12),-DO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$381=1,0,-DP383*'Funding Plan'!$E$74/12),-DP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$381=1,0,-DQ383*'Funding Plan'!$E$74/12),-DQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$381=1,0,-DR383*'Funding Plan'!$E$74/12),-DR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$381=1,0,-DS383*'Funding Plan'!$E$74/12),-DS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$381=1,0,-DT383*'Funding Plan'!$E$74/12),-DT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$381=1,0,-DU383*'Funding Plan'!$E$74/12),-DU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$381=1,0,-DV383*'Funding Plan'!$E$74/12),-DV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$381=1,0,-DW383*'Funding Plan'!$E$74/12),-DW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$381=1,0,-DX383*'Funding Plan'!$E$74/12),-DX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$381=1,0,-DY383*'Funding Plan'!$E$74/12),-DY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$381=1,0,-DZ383*'Funding Plan'!$E$74/12),-DZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$381=1,0,-EA383*'Funding Plan'!$E$74/12),-EA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$381=1,0,-EB383*'Funding Plan'!$E$74/12),-EB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$381=1,0,-EC383*'Funding Plan'!$E$74/12),-EC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$381=1,0,-ED383*'Funding Plan'!$E$74/12),-ED383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$381=1,0,-EE383*'Funding Plan'!$E$74/12),-EE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$381=1,0,-EF383*'Funding Plan'!$E$74/12),-EF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$381=1,0,-EG383*'Funding Plan'!$E$74/12),-EG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$381=1,0,-EH383*'Funding Plan'!$E$74/12),-EH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$381=1,0,-EI383*'Funding Plan'!$E$74/12),-EI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$381=1,0,-EJ383*'Funding Plan'!$E$74/12),-EJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$381=1,0,-EK383*'Funding Plan'!$E$74/12),-EK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$381=1,0,-EL383*'Funding Plan'!$E$74/12),-EL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$381=1,0,-EM383*'Funding Plan'!$E$74/12),-EM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$381=1,0,-EN383*'Funding Plan'!$E$74/12),-EN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$381=1,0,-EO383*'Funding Plan'!$E$74/12),-EO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$381=1,0,-EP383*'Funding Plan'!$E$74/12),-EP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$381=1,0,-EQ383*'Funding Plan'!$E$74/12),-EQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$381=1,0,-ER383*'Funding Plan'!$E$74/12),-ER383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$381=1,0,-ES383*'Funding Plan'!$E$74/12),-ES383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$381=1,0,-ET383*'Funding Plan'!$E$74/12),-ET383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$381=1,0,-EU383*'Funding Plan'!$E$74/12),-EU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$381=1,0,-EV383*'Funding Plan'!$E$74/12),-EV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$381=1,0,-EW383*'Funding Plan'!$E$74/12),-EW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$381=1,0,-EX383*'Funding Plan'!$E$74/12),-EX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$381=1,0,-EY383*'Funding Plan'!$E$74/12),-EY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$381=1,0,-EZ383*'Funding Plan'!$E$74/12),-EZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$381=1,0,-FA383*'Funding Plan'!$E$74/12),-FA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$381=1,0,-FB383*'Funding Plan'!$E$74/12),-FB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$381=1,0,-FC383*'Funding Plan'!$E$74/12),-FC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$381=1,0,-FD383*'Funding Plan'!$E$74/12),-FD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$381=1,0,-FE383*'Funding Plan'!$E$74/12),-FE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$381=1,0,-FF383*'Funding Plan'!$E$74/12),-FF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$381=1,0,-FG383*'Funding Plan'!$E$74/12),-FG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$381=1,0,-FH383*'Funding Plan'!$E$74/12),-FH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$381=1,0,-FI383*'Funding Plan'!$E$74/12),-FI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$381=1,0,-FJ383*'Funding Plan'!$E$74/12),-FJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$381=1,0,-FK383*'Funding Plan'!$E$74/12),-FK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$381=1,0,-FL383*'Funding Plan'!$E$74/12),-FL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$381=1,0,-FM383*'Funding Plan'!$E$74/12),-FM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$381=1,0,-FN383*'Funding Plan'!$E$74/12),-FN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$381=1,0,-FO383*'Funding Plan'!$E$74/12),-FO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$381=1,0,-FP383*'Funding Plan'!$E$74/12),-FP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$381=1,0,-FQ383*'Funding Plan'!$E$74/12),-FQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$381=1,0,-FR383*'Funding Plan'!$E$74/12),-FR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$381=1,0,-FS383*'Funding Plan'!$E$74/12),-FS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$381=1,0,-FT383*'Funding Plan'!$E$74/12),-FT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$381=1,0,-FU383*'Funding Plan'!$E$74/12),-FU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$381=1,0,-FV383*'Funding Plan'!$E$74/12),-FV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$381=1,0,-FW383*'Funding Plan'!$E$74/12),-FW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$381=1,0,-FX383*'Funding Plan'!$E$74/12),-FX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$381=1,0,-FY383*'Funding Plan'!$E$74/12),-FY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$381=1,0,-FZ383*'Funding Plan'!$E$74/12),-FZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$381=1,0,-GA383*'Funding Plan'!$E$74/12),-GA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$381=1,0,-GB383*'Funding Plan'!$E$74/12),-GB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$381=1,0,-GC383*'Funding Plan'!$E$74/12),-GC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$381=1,0,-GD383*'Funding Plan'!$E$74/12),-GD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$381=1,0,-GE383*'Funding Plan'!$E$74/12),-GE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$381=1,0,-GF383*'Funding Plan'!$E$74/12),-GF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$381=1,0,-GG383*'Funding Plan'!$E$74/12),-GG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$381=1,0,-GH383*'Funding Plan'!$E$74/12),-GH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$381=1,0,-GI383*'Funding Plan'!$E$74/12),-GI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$381=1,0,-GJ383*'Funding Plan'!$E$74/12),-GJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$381=1,0,-GK383*'Funding Plan'!$E$74/12),-GK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$381=1,0,-GL383*'Funding Plan'!$E$74/12),-GL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$381=1,0,-GM383*'Funding Plan'!$E$74/12),-GM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$381=1,0,-GN383*'Funding Plan'!$E$74/12),-GN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$381=1,0,-GO383*'Funding Plan'!$E$74/12),-GO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$381=1,0,-GP383*'Funding Plan'!$E$74/12),-GP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$381=1,0,-GQ383*'Funding Plan'!$E$74/12),-GQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$381=1,0,-GR383*'Funding Plan'!$E$74/12),-GR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$381=1,0,-GS383*'Funding Plan'!$E$74/12),-GS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$381=1,0,-GT383*'Funding Plan'!$E$74/12),-GT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$381=1,0,-GU383*'Funding Plan'!$E$74/12),-GU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$381=1,0,-GV383*'Funding Plan'!$E$74/12),-GV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$381=1,0,-GW383*'Funding Plan'!$E$74/12),-GW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$381=1,0,-GX383*'Funding Plan'!$E$74/12),-GX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$381=1,0,-GY383*'Funding Plan'!$E$74/12),-GY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$381=1,0,-GZ383*'Funding Plan'!$E$74/12),-GZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$381=1,0,-HA383*'Funding Plan'!$E$74/12),-HA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$381=1,0,-HB383*'Funding Plan'!$E$74/12),-HB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$381=1,0,-HC383*'Funding Plan'!$E$74/12),-HC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$381=1,0,-HD383*'Funding Plan'!$E$74/12),-HD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$381=1,0,-HE383*'Funding Plan'!$E$74/12),-HE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$381=1,0,-HF383*'Funding Plan'!$E$74/12),-HF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$381=1,0,-HG383*'Funding Plan'!$E$74/12),-HG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$381=1,0,-HH383*'Funding Plan'!$E$74/12),-HH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$381=1,0,-HI383*'Funding Plan'!$E$74/12),-HI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$381=1,0,-HJ383*'Funding Plan'!$E$74/12),-HJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$381=1,0,-HK383*'Funding Plan'!$E$74/12),-HK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$381=1,0,-HL383*'Funding Plan'!$E$74/12),-HL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$381=1,0,-HM383*'Funding Plan'!$E$74/12),-HM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$381=1,0,-HN383*'Funding Plan'!$E$74/12),-HN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$381=1,0,-HO383*'Funding Plan'!$E$74/12),-HO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$381=1,0,-HP383*'Funding Plan'!$E$74/12),-HP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$381=1,0,-HQ383*'Funding Plan'!$E$74/12),-HQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$381=1,0,-HR383*'Funding Plan'!$E$74/12),-HR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$381=1,0,-HS383*'Funding Plan'!$E$74/12),-HS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$381=1,0,-HT383*'Funding Plan'!$E$74/12),-HT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$381=1,0,-HU383*'Funding Plan'!$E$74/12),-HU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$381=1,0,-HV383*'Funding Plan'!$E$74/12),-HV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$381=1,0,-HW383*'Funding Plan'!$E$74/12),-HW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$381=1,0,-HX383*'Funding Plan'!$E$74/12),-HX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$381=1,0,-HY383*'Funding Plan'!$E$74/12),-HY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$381=1,0,-HZ383*'Funding Plan'!$E$74/12),-HZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$381=1,0,-IA383*'Funding Plan'!$E$74/12),-IA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$381=1,0,-IB383*'Funding Plan'!$E$74/12),-IB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$381=1,0,-IC383*'Funding Plan'!$E$74/12),-IC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$381=1,0,-ID383*'Funding Plan'!$E$74/12),-ID383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$381=1,0,-IE383*'Funding Plan'!$E$74/12),-IE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$381=1,0,-IF383*'Funding Plan'!$E$74/12),-IF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$381=1,0,-IG383*'Funding Plan'!$E$74/12),-IG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$381=1,0,-IH383*'Funding Plan'!$E$74/12),-IH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$381=1,0,-II383*'Funding Plan'!$E$74/12),-II383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$381=1,0,-IJ383*'Funding Plan'!$E$74/12),-IJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$381=1,0,-IK383*'Funding Plan'!$E$74/12),-IK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$381=1,0,-IL383*'Funding Plan'!$E$74/12),-IL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$381=1,0,-IM383*'Funding Plan'!$E$74/12),-IM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$381=1,0,-IN383*'Funding Plan'!$E$74/12),-IN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$381=1,0,-IO383*'Funding Plan'!$E$74/12),-IO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$381=1,0,-IP383*'Funding Plan'!$E$74/12),-IP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$381=1,0,-IQ383*'Funding Plan'!$E$74/12),-IQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$381=1,0,-IR383*'Funding Plan'!$E$74/12),-IR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$381=1,0,-IS383*'Funding Plan'!$E$74/12),-IS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$381=1,0,-IT383*'Funding Plan'!$E$74/12),-IT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$381=1,0,-IU383*'Funding Plan'!$E$74/12),-IU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$381=1,0,-IV383*'Funding Plan'!$E$74/12),-IV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$381=1,0,-IW383*'Funding Plan'!$E$74/12),-IW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$381=1,0,-IX383*'Funding Plan'!$E$74/12),-IX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$381=1,0,-IY383*'Funding Plan'!$E$74/12),-IY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$381=1,0,-IZ383*'Funding Plan'!$E$74/12),-IZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$381=1,0,-JA383*'Funding Plan'!$E$74/12),-JA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$381=1,0,-JB383*'Funding Plan'!$E$74/12),-JB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$381=1,0,-JC383*'Funding Plan'!$E$74/12),-JC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$381=1,0,-JD383*'Funding Plan'!$E$74/12),-JD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$381=1,0,-JE383*'Funding Plan'!$E$74/12),-JE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$381=1,0,-JF383*'Funding Plan'!$E$74/12),-JF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$381=1,0,-JG383*'Funding Plan'!$E$74/12),-JG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$381=1,0,-JH383*'Funding Plan'!$E$74/12),-JH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$381=1,0,-JI383*'Funding Plan'!$E$74/12),-JI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$381=1,0,-JJ383*'Funding Plan'!$E$74/12),-JJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$381=1,0,-JK383*'Funding Plan'!$E$74/12),-JK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$381=1,0,-JL383*'Funding Plan'!$E$74/12),-JL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$381=1,0,-JM383*'Funding Plan'!$E$74/12),-JM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$381=1,0,-JN383*'Funding Plan'!$E$74/12),-JN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$381=1,0,-JO383*'Funding Plan'!$E$74/12),-JO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$381=1,0,-JP383*'Funding Plan'!$E$74/12),-JP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$381=1,0,-JQ383*'Funding Plan'!$E$74/12),-JQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$381=1,0,-JR383*'Funding Plan'!$E$74/12),-JR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$381=1,0,-JS383*'Funding Plan'!$E$74/12),-JS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$381=1,0,-JT383*'Funding Plan'!$E$74/12),-JT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$381=1,0,-JU383*'Funding Plan'!$E$74/12),-JU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$381=1,0,-JV383*'Funding Plan'!$E$74/12),-JV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$381=1,0,-JW383*'Funding Plan'!$E$74/12),-JW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$381=1,0,-JX383*'Funding Plan'!$E$74/12),-JX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$381=1,0,-JY383*'Funding Plan'!$E$74/12),-JY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$381=1,0,-JZ383*'Funding Plan'!$E$74/12),-JZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$381=1,0,-KA383*'Funding Plan'!$E$74/12),-KA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$381=1,0,-KB383*'Funding Plan'!$E$74/12),-KB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$381=1,0,-KC383*'Funding Plan'!$E$74/12),-KC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$381=1,0,-KD383*'Funding Plan'!$E$74/12),-KD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$381=1,0,-KE383*'Funding Plan'!$E$74/12),-KE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$381=1,0,-KF383*'Funding Plan'!$E$74/12),-KF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$381=1,0,-KG383*'Funding Plan'!$E$74/12),-KG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$381=1,0,-KH383*'Funding Plan'!$E$74/12),-KH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$381=1,0,-KI383*'Funding Plan'!$E$74/12),-KI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$381=1,0,-KJ383*'Funding Plan'!$E$74/12),-KJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$381=1,0,-KK383*'Funding Plan'!$E$74/12),-KK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$381=1,0,-KL383*'Funding Plan'!$E$74/12),-KL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$381=1,0,-KM383*'Funding Plan'!$E$74/12),-KM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$381=1,0,-KN383*'Funding Plan'!$E$74/12),-KN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$381=1,0,-KO383*'Funding Plan'!$E$74/12),-KO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$381=1,0,-KP383*'Funding Plan'!$E$74/12),-KP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$381=1,0,-KQ383*'Funding Plan'!$E$74/12),-KQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$381=1,0,-KR383*'Funding Plan'!$E$74/12),-KR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$381=1,0,-KS383*'Funding Plan'!$E$74/12),-KS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$381=1,0,-KT383*'Funding Plan'!$E$74/12),-KT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$381=1,0,-KU383*'Funding Plan'!$E$74/12),-KU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$381=1,0,-KV383*'Funding Plan'!$E$74/12),-KV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$381=1,0,-KW383*'Funding Plan'!$E$74/12),-KW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$381=1,0,-KX383*'Funding Plan'!$E$74/12),-KX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$381=1,0,-KY383*'Funding Plan'!$E$74/12),-KY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$381=1,0,-KZ383*'Funding Plan'!$E$74/12),-KZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$381=1,0,-LA383*'Funding Plan'!$E$74/12),-LA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$381=1,0,-LB383*'Funding Plan'!$E$74/12),-LB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$381=1,0,-LC383*'Funding Plan'!$E$74/12),-LC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$381=1,0,-LD383*'Funding Plan'!$E$74/12),-LD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$381=1,0,-LE383*'Funding Plan'!$E$74/12),-LE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$381=1,0,-LF383*'Funding Plan'!$E$74/12),-LF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$381=1,0,-LG383*'Funding Plan'!$E$74/12),-LG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$381=1,0,-LH383*'Funding Plan'!$E$74/12),-LH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$381=1,0,-LI383*'Funding Plan'!$E$74/12),-LI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$381=1,0,-LJ383*'Funding Plan'!$E$74/12),-LJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$381=1,0,-LK383*'Funding Plan'!$E$74/12),-LK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$381=1,0,-LL383*'Funding Plan'!$E$74/12),-LL383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$381=1,0,-LM383*'Funding Plan'!$E$74/12),-LM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$381=1,0,-LN383*'Funding Plan'!$E$74/12),-LN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$381=1,0,-LO383*'Funding Plan'!$E$74/12),-LO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$381=1,0,-LP383*'Funding Plan'!$E$74/12),-LP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$381=1,0,-LQ383*'Funding Plan'!$E$74/12),-LQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$381=1,0,-LR383*'Funding Plan'!$E$74/12),-LR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$381=1,0,-LS383*'Funding Plan'!$E$74/12),-LS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$381=1,0,-LT383*'Funding Plan'!$E$74/12),-LT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$381=1,0,-LU383*'Funding Plan'!$E$74/12),-LU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$381=1,0,-LV383*'Funding Plan'!$E$74/12),-LV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$381=1,0,-LW383*'Funding Plan'!$E$74/12),-LW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$381=1,0,-LX383*'Funding Plan'!$E$74/12),-LX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$381=1,0,-LY383*'Funding Plan'!$E$74/12),-LY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$381=1,0,-LZ383*'Funding Plan'!$E$74/12),-LZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$381=1,0,-MA383*'Funding Plan'!$E$74/12),-MA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$381=1,0,-MB383*'Funding Plan'!$E$74/12),-MB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$381=1,0,-MC383*'Funding Plan'!$E$74/12),-MC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$381=1,0,-MD383*'Funding Plan'!$E$74/12),-MD383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$381=1,0,-ME383*'Funding Plan'!$E$74/12),-ME383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$381=1,0,-MF383*'Funding Plan'!$E$74/12),-MF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$381=1,0,-MG383*'Funding Plan'!$E$74/12),-MG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$381=1,0,-MH383*'Funding Plan'!$E$74/12),-MH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$381=1,0,-MI383*'Funding Plan'!$E$74/12),-MI383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$381=1,0,-MJ383*'Funding Plan'!$E$74/12),-MJ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$381=1,0,-MK383*'Funding Plan'!$E$74/12),-MK383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$381=1,0,-ML383*'Funding Plan'!$E$74/12),-ML383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$381=1,0,-MM383*'Funding Plan'!$E$74/12),-MM383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$381=1,0,-MN383*'Funding Plan'!$E$74/12),-MN383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$381=1,0,-MO383*'Funding Plan'!$E$74/12),-MO383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$381=1,0,-MP383*'Funding Plan'!$E$74/12),-MP383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$381=1,0,-MQ383*'Funding Plan'!$E$74/12),-MQ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$381=1,0,-MR383*'Funding Plan'!$E$74/12),-MR383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$381=1,0,-MS383*'Funding Plan'!$E$74/12),-MS383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$381=1,0,-MT383*'Funding Plan'!$E$74/12),-MT383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$381=1,0,-MU383*'Funding Plan'!$E$74/12),-MU383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$381=1,0,-MV383*'Funding Plan'!$E$74/12),-MV383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$381=1,0,-MW383*'Funding Plan'!$E$74/12),-MW383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$381=1,0,-MX383*'Funding Plan'!$E$74/12),-MX383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$381=1,0,-MY383*'Funding Plan'!$E$74/12),-MY383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$381=1,0,-MZ383*'Funding Plan'!$E$74/12),-MZ383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$381=1,0,-NA383*'Funding Plan'!$E$74/12),-NA383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$381=1,0,-NB383*'Funding Plan'!$E$74/12),-NB383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$381=1,0,-NC383*'Funding Plan'!$E$74/12),-NC383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$381=1,0,-ND383*'Funding Plan'!$E$74/12),-ND383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$381=1,0,-NE383*'Funding Plan'!$E$74/12),-NE383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$381=1,0,-NF383*'Funding Plan'!$E$74/12),-NF383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$381=1,0,-NG383*'Funding Plan'!$E$74/12),-NG383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$381=1,0,-NH383*'Funding Plan'!$E$74/12),-NH383*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$381=1,0,-NI383*'Funding Plan'!$E$74/12),-NI383*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C384+C386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO384+BO386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA384+EA386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM384+GM386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY384+IY386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK384+LK386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B381=1,C381=0),C383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$381=1,'Funding Plan'!$E$71,0),IF(C$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C381=1,D381=0),D383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$381=1,'Funding Plan'!$E$71,0),IF(D$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D381=1,E381=0),E383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$381=1,'Funding Plan'!$E$71,0),IF(E$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E381=1,F381=0),F383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$381=1,'Funding Plan'!$E$71,0),IF(F$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F381=1,G381=0),G383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$381=1,'Funding Plan'!$E$71,0),IF(G$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G381=1,H381=0),H383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$381=1,'Funding Plan'!$E$71,0),IF(H$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H381=1,I381=0),I383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$381=1,'Funding Plan'!$E$71,0),IF(I$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I381=1,J381=0),J383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$381=1,'Funding Plan'!$E$71,0),IF(J$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J381=1,K381=0),K383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$381=1,'Funding Plan'!$E$71,0),IF(K$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K381=1,L381=0),L383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$381=1,'Funding Plan'!$E$71,0),IF(L$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L381=1,M381=0),M383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$381=1,'Funding Plan'!$E$71,0),IF(M$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M381=1,N381=0),N383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$381=1,'Funding Plan'!$E$71,0),IF(N$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N381=1,O381=0),O383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$381=1,'Funding Plan'!$E$71,0),IF(O$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O381=1,P381=0),P383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$381=1,'Funding Plan'!$E$71,0),IF(P$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P381=1,Q381=0),Q383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$381=1,'Funding Plan'!$E$71,0),IF(Q$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q381=1,R381=0),R383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$381=1,'Funding Plan'!$E$71,0),IF(R$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R381=1,S381=0),S383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$381=1,'Funding Plan'!$E$71,0),IF(S$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S381=1,T381=0),T383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$381=1,'Funding Plan'!$E$71,0),IF(T$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T381=1,U381=0),U383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$381=1,'Funding Plan'!$E$71,0),IF(U$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U381=1,V381=0),V383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$381=1,'Funding Plan'!$E$71,0),IF(V$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V381=1,W381=0),W383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$381=1,'Funding Plan'!$E$71,0),IF(W$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W381=1,X381=0),X383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$381=1,'Funding Plan'!$E$71,0),IF(X$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X381=1,Y381=0),Y383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$381=1,'Funding Plan'!$E$71,0),IF(Y$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y381=1,Z381=0),Z383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$381=1,'Funding Plan'!$E$71,0),IF(Z$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z381=1,AA381=0),AA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$381=1,'Funding Plan'!$E$71,0),IF(AA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA381=1,AB381=0),AB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$381=1,'Funding Plan'!$E$71,0),IF(AB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB381=1,AC381=0),AC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$381=1,'Funding Plan'!$E$71,0),IF(AC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC381=1,AD381=0),AD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$381=1,'Funding Plan'!$E$71,0),IF(AD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD381=1,AE381=0),AE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$381=1,'Funding Plan'!$E$71,0),IF(AE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE381=1,AF381=0),AF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$381=1,'Funding Plan'!$E$71,0),IF(AF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF381=1,AG381=0),AG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$381=1,'Funding Plan'!$E$71,0),IF(AG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG381=1,AH381=0),AH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$381=1,'Funding Plan'!$E$71,0),IF(AH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH381=1,AI381=0),AI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$381=1,'Funding Plan'!$E$71,0),IF(AI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI381=1,AJ381=0),AJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$381=1,'Funding Plan'!$E$71,0),IF(AJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ381=1,AK381=0),AK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$381=1,'Funding Plan'!$E$71,0),IF(AK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK381=1,AL381=0),AL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$381=1,'Funding Plan'!$E$71,0),IF(AL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL381=1,AM381=0),AM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$381=1,'Funding Plan'!$E$71,0),IF(AM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM381=1,AN381=0),AN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$381=1,'Funding Plan'!$E$71,0),IF(AN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN381=1,AO381=0),AO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$381=1,'Funding Plan'!$E$71,0),IF(AO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO381=1,AP381=0),AP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$381=1,'Funding Plan'!$E$71,0),IF(AP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP381=1,AQ381=0),AQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$381=1,'Funding Plan'!$E$71,0),IF(AQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ381=1,AR381=0),AR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$381=1,'Funding Plan'!$E$71,0),IF(AR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR381=1,AS381=0),AS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$381=1,'Funding Plan'!$E$71,0),IF(AS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS381=1,AT381=0),AT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$381=1,'Funding Plan'!$E$71,0),IF(AT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT381=1,AU381=0),AU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$381=1,'Funding Plan'!$E$71,0),IF(AU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU381=1,AV381=0),AV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$381=1,'Funding Plan'!$E$71,0),IF(AV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV381=1,AW381=0),AW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$381=1,'Funding Plan'!$E$71,0),IF(AW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW381=1,AX381=0),AX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$381=1,'Funding Plan'!$E$71,0),IF(AX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX381=1,AY381=0),AY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$381=1,'Funding Plan'!$E$71,0),IF(AY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY381=1,AZ381=0),AZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$381=1,'Funding Plan'!$E$71,0),IF(AZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ381=1,BA381=0),BA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$381=1,'Funding Plan'!$E$71,0),IF(BA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA381=1,BB381=0),BB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$381=1,'Funding Plan'!$E$71,0),IF(BB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB381=1,BC381=0),BC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$381=1,'Funding Plan'!$E$71,0),IF(BC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC381=1,BD381=0),BD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$381=1,'Funding Plan'!$E$71,0),IF(BD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD381=1,BE381=0),BE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$381=1,'Funding Plan'!$E$71,0),IF(BE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE381=1,BF381=0),BF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$381=1,'Funding Plan'!$E$71,0),IF(BF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF381=1,BG381=0),BG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$381=1,'Funding Plan'!$E$71,0),IF(BG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG381=1,BH381=0),BH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$381=1,'Funding Plan'!$E$71,0),IF(BH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH381=1,BI381=0),BI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$381=1,'Funding Plan'!$E$71,0),IF(BI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI381=1,BJ381=0),BJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$381=1,'Funding Plan'!$E$71,0),IF(BJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ381=1,BK381=0),BK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$381=1,'Funding Plan'!$E$71,0),IF(BK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK381=1,BL381=0),BL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$381=1,'Funding Plan'!$E$71,0),IF(BL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL381=1,BM381=0),BM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$381=1,'Funding Plan'!$E$71,0),IF(BM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM381=1,BN381=0),BN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$381=1,'Funding Plan'!$E$71,0),IF(BN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN381=1,BO381=0),BO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$381=1,'Funding Plan'!$E$71,0),IF(BO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO381=1,BP381=0),BP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$381=1,'Funding Plan'!$E$71,0),IF(BP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP381=1,BQ381=0),BQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$381=1,'Funding Plan'!$E$71,0),IF(BQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ381=1,BR381=0),BR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$381=1,'Funding Plan'!$E$71,0),IF(BR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR381=1,BS381=0),BS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$381=1,'Funding Plan'!$E$71,0),IF(BS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS381=1,BT381=0),BT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$381=1,'Funding Plan'!$E$71,0),IF(BT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT381=1,BU381=0),BU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$381=1,'Funding Plan'!$E$71,0),IF(BU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU381=1,BV381=0),BV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$381=1,'Funding Plan'!$E$71,0),IF(BV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV381=1,BW381=0),BW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$381=1,'Funding Plan'!$E$71,0),IF(BW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW381=1,BX381=0),BX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$381=1,'Funding Plan'!$E$71,0),IF(BX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX381=1,BY381=0),BY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$381=1,'Funding Plan'!$E$71,0),IF(BY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY381=1,BZ381=0),BZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$381=1,'Funding Plan'!$E$71,0),IF(BZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ381=1,CA381=0),CA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$381=1,'Funding Plan'!$E$71,0),IF(CA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA381=1,CB381=0),CB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$381=1,'Funding Plan'!$E$71,0),IF(CB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB381=1,CC381=0),CC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$381=1,'Funding Plan'!$E$71,0),IF(CC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC381=1,CD381=0),CD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$381=1,'Funding Plan'!$E$71,0),IF(CD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD381=1,CE381=0),CE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$381=1,'Funding Plan'!$E$71,0),IF(CE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE381=1,CF381=0),CF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$381=1,'Funding Plan'!$E$71,0),IF(CF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF381=1,CG381=0),CG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$381=1,'Funding Plan'!$E$71,0),IF(CG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG381=1,CH381=0),CH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$381=1,'Funding Plan'!$E$71,0),IF(CH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH381=1,CI381=0),CI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$381=1,'Funding Plan'!$E$71,0),IF(CI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI381=1,CJ381=0),CJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$381=1,'Funding Plan'!$E$71,0),IF(CJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ381=1,CK381=0),CK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$381=1,'Funding Plan'!$E$71,0),IF(CK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK381=1,CL381=0),CL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$381=1,'Funding Plan'!$E$71,0),IF(CL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL381=1,CM381=0),CM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$381=1,'Funding Plan'!$E$71,0),IF(CM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM381=1,CN381=0),CN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$381=1,'Funding Plan'!$E$71,0),IF(CN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN381=1,CO381=0),CO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$381=1,'Funding Plan'!$E$71,0),IF(CO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO381=1,CP381=0),CP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$381=1,'Funding Plan'!$E$71,0),IF(CP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP381=1,CQ381=0),CQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$381=1,'Funding Plan'!$E$71,0),IF(CQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ381=1,CR381=0),CR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$381=1,'Funding Plan'!$E$71,0),IF(CR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR381=1,CS381=0),CS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$381=1,'Funding Plan'!$E$71,0),IF(CS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS381=1,CT381=0),CT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$381=1,'Funding Plan'!$E$71,0),IF(CT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT381=1,CU381=0),CU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$381=1,'Funding Plan'!$E$71,0),IF(CU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU381=1,CV381=0),CV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$381=1,'Funding Plan'!$E$71,0),IF(CV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV381=1,CW381=0),CW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$381=1,'Funding Plan'!$E$71,0),IF(CW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW381=1,CX381=0),CX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$381=1,'Funding Plan'!$E$71,0),IF(CX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX381=1,CY381=0),CY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$381=1,'Funding Plan'!$E$71,0),IF(CY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY381=1,CZ381=0),CZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$381=1,'Funding Plan'!$E$71,0),IF(CZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ381=1,DA381=0),DA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$381=1,'Funding Plan'!$E$71,0),IF(DA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA381=1,DB381=0),DB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$381=1,'Funding Plan'!$E$71,0),IF(DB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB381=1,DC381=0),DC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$381=1,'Funding Plan'!$E$71,0),IF(DC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC381=1,DD381=0),DD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$381=1,'Funding Plan'!$E$71,0),IF(DD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD381=1,DE381=0),DE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$381=1,'Funding Plan'!$E$71,0),IF(DE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE381=1,DF381=0),DF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$381=1,'Funding Plan'!$E$71,0),IF(DF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF381=1,DG381=0),DG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$381=1,'Funding Plan'!$E$71,0),IF(DG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG381=1,DH381=0),DH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$381=1,'Funding Plan'!$E$71,0),IF(DH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH381=1,DI381=0),DI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$381=1,'Funding Plan'!$E$71,0),IF(DI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI381=1,DJ381=0),DJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$381=1,'Funding Plan'!$E$71,0),IF(DJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ381=1,DK381=0),DK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$381=1,'Funding Plan'!$E$71,0),IF(DK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK381=1,DL381=0),DL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$381=1,'Funding Plan'!$E$71,0),IF(DL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL381=1,DM381=0),DM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$381=1,'Funding Plan'!$E$71,0),IF(DM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM381=1,DN381=0),DN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$381=1,'Funding Plan'!$E$71,0),IF(DN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN381=1,DO381=0),DO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$381=1,'Funding Plan'!$E$71,0),IF(DO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO381=1,DP381=0),DP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$381=1,'Funding Plan'!$E$71,0),IF(DP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP381=1,DQ381=0),DQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$381=1,'Funding Plan'!$E$71,0),IF(DQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ381=1,DR381=0),DR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$381=1,'Funding Plan'!$E$71,0),IF(DR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR381=1,DS381=0),DS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$381=1,'Funding Plan'!$E$71,0),IF(DS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS381=1,DT381=0),DT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$381=1,'Funding Plan'!$E$71,0),IF(DT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT381=1,DU381=0),DU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$381=1,'Funding Plan'!$E$71,0),IF(DU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU381=1,DV381=0),DV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$381=1,'Funding Plan'!$E$71,0),IF(DV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV381=1,DW381=0),DW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$381=1,'Funding Plan'!$E$71,0),IF(DW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW381=1,DX381=0),DX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$381=1,'Funding Plan'!$E$71,0),IF(DX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX381=1,DY381=0),DY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$381=1,'Funding Plan'!$E$71,0),IF(DY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY381=1,DZ381=0),DZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$381=1,'Funding Plan'!$E$71,0),IF(DZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ381=1,EA381=0),EA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$381=1,'Funding Plan'!$E$71,0),IF(EA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA381=1,EB381=0),EB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$381=1,'Funding Plan'!$E$71,0),IF(EB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB381=1,EC381=0),EC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$381=1,'Funding Plan'!$E$71,0),IF(EC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC381=1,ED381=0),ED383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$381=1,'Funding Plan'!$E$71,0),IF(ED$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED381=1,EE381=0),EE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$381=1,'Funding Plan'!$E$71,0),IF(EE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE381=1,EF381=0),EF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$381=1,'Funding Plan'!$E$71,0),IF(EF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF381=1,EG381=0),EG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$381=1,'Funding Plan'!$E$71,0),IF(EG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG381=1,EH381=0),EH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$381=1,'Funding Plan'!$E$71,0),IF(EH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH381=1,EI381=0),EI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$381=1,'Funding Plan'!$E$71,0),IF(EI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI381=1,EJ381=0),EJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$381=1,'Funding Plan'!$E$71,0),IF(EJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ381=1,EK381=0),EK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$381=1,'Funding Plan'!$E$71,0),IF(EK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK381=1,EL381=0),EL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$381=1,'Funding Plan'!$E$71,0),IF(EL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL381=1,EM381=0),EM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$381=1,'Funding Plan'!$E$71,0),IF(EM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM381=1,EN381=0),EN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$381=1,'Funding Plan'!$E$71,0),IF(EN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN381=1,EO381=0),EO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$381=1,'Funding Plan'!$E$71,0),IF(EO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO381=1,EP381=0),EP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$381=1,'Funding Plan'!$E$71,0),IF(EP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP381=1,EQ381=0),EQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$381=1,'Funding Plan'!$E$71,0),IF(EQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ381=1,ER381=0),ER383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$381=1,'Funding Plan'!$E$71,0),IF(ER$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER381=1,ES381=0),ES383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$381=1,'Funding Plan'!$E$71,0),IF(ES$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES381=1,ET381=0),ET383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$381=1,'Funding Plan'!$E$71,0),IF(ET$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET381=1,EU381=0),EU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$381=1,'Funding Plan'!$E$71,0),IF(EU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU381=1,EV381=0),EV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$381=1,'Funding Plan'!$E$71,0),IF(EV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV381=1,EW381=0),EW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$381=1,'Funding Plan'!$E$71,0),IF(EW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW381=1,EX381=0),EX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$381=1,'Funding Plan'!$E$71,0),IF(EX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX381=1,EY381=0),EY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$381=1,'Funding Plan'!$E$71,0),IF(EY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY381=1,EZ381=0),EZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$381=1,'Funding Plan'!$E$71,0),IF(EZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ381=1,FA381=0),FA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$381=1,'Funding Plan'!$E$71,0),IF(FA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA381=1,FB381=0),FB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$381=1,'Funding Plan'!$E$71,0),IF(FB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB381=1,FC381=0),FC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$381=1,'Funding Plan'!$E$71,0),IF(FC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC381=1,FD381=0),FD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$381=1,'Funding Plan'!$E$71,0),IF(FD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD381=1,FE381=0),FE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$381=1,'Funding Plan'!$E$71,0),IF(FE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE381=1,FF381=0),FF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$381=1,'Funding Plan'!$E$71,0),IF(FF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF381=1,FG381=0),FG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$381=1,'Funding Plan'!$E$71,0),IF(FG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG381=1,FH381=0),FH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$381=1,'Funding Plan'!$E$71,0),IF(FH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH381=1,FI381=0),FI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$381=1,'Funding Plan'!$E$71,0),IF(FI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI381=1,FJ381=0),FJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$381=1,'Funding Plan'!$E$71,0),IF(FJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ381=1,FK381=0),FK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$381=1,'Funding Plan'!$E$71,0),IF(FK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK381=1,FL381=0),FL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$381=1,'Funding Plan'!$E$71,0),IF(FL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL381=1,FM381=0),FM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$381=1,'Funding Plan'!$E$71,0),IF(FM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM381=1,FN381=0),FN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$381=1,'Funding Plan'!$E$71,0),IF(FN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN381=1,FO381=0),FO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$381=1,'Funding Plan'!$E$71,0),IF(FO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO381=1,FP381=0),FP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$381=1,'Funding Plan'!$E$71,0),IF(FP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP381=1,FQ381=0),FQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$381=1,'Funding Plan'!$E$71,0),IF(FQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ381=1,FR381=0),FR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$381=1,'Funding Plan'!$E$71,0),IF(FR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR381=1,FS381=0),FS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$381=1,'Funding Plan'!$E$71,0),IF(FS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS381=1,FT381=0),FT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$381=1,'Funding Plan'!$E$71,0),IF(FT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT381=1,FU381=0),FU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$381=1,'Funding Plan'!$E$71,0),IF(FU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU381=1,FV381=0),FV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$381=1,'Funding Plan'!$E$71,0),IF(FV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV381=1,FW381=0),FW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$381=1,'Funding Plan'!$E$71,0),IF(FW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW381=1,FX381=0),FX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$381=1,'Funding Plan'!$E$71,0),IF(FX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX381=1,FY381=0),FY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$381=1,'Funding Plan'!$E$71,0),IF(FY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY381=1,FZ381=0),FZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$381=1,'Funding Plan'!$E$71,0),IF(FZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ381=1,GA381=0),GA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$381=1,'Funding Plan'!$E$71,0),IF(GA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA381=1,GB381=0),GB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$381=1,'Funding Plan'!$E$71,0),IF(GB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB381=1,GC381=0),GC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$381=1,'Funding Plan'!$E$71,0),IF(GC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC381=1,GD381=0),GD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$381=1,'Funding Plan'!$E$71,0),IF(GD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD381=1,GE381=0),GE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$381=1,'Funding Plan'!$E$71,0),IF(GE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE381=1,GF381=0),GF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$381=1,'Funding Plan'!$E$71,0),IF(GF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF381=1,GG381=0),GG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$381=1,'Funding Plan'!$E$71,0),IF(GG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG381=1,GH381=0),GH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$381=1,'Funding Plan'!$E$71,0),IF(GH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH381=1,GI381=0),GI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$381=1,'Funding Plan'!$E$71,0),IF(GI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI381=1,GJ381=0),GJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$381=1,'Funding Plan'!$E$71,0),IF(GJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ381=1,GK381=0),GK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$381=1,'Funding Plan'!$E$71,0),IF(GK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK381=1,GL381=0),GL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$381=1,'Funding Plan'!$E$71,0),IF(GL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL381=1,GM381=0),GM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$381=1,'Funding Plan'!$E$71,0),IF(GM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM381=1,GN381=0),GN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$381=1,'Funding Plan'!$E$71,0),IF(GN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN381=1,GO381=0),GO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$381=1,'Funding Plan'!$E$71,0),IF(GO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO381=1,GP381=0),GP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$381=1,'Funding Plan'!$E$71,0),IF(GP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP381=1,GQ381=0),GQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$381=1,'Funding Plan'!$E$71,0),IF(GQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ381=1,GR381=0),GR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$381=1,'Funding Plan'!$E$71,0),IF(GR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR381=1,GS381=0),GS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$381=1,'Funding Plan'!$E$71,0),IF(GS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS381=1,GT381=0),GT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$381=1,'Funding Plan'!$E$71,0),IF(GT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT381=1,GU381=0),GU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$381=1,'Funding Plan'!$E$71,0),IF(GU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU381=1,GV381=0),GV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$381=1,'Funding Plan'!$E$71,0),IF(GV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV381=1,GW381=0),GW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$381=1,'Funding Plan'!$E$71,0),IF(GW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW381=1,GX381=0),GX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$381=1,'Funding Plan'!$E$71,0),IF(GX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX381=1,GY381=0),GY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$381=1,'Funding Plan'!$E$71,0),IF(GY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY381=1,GZ381=0),GZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$381=1,'Funding Plan'!$E$71,0),IF(GZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ381=1,HA381=0),HA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$381=1,'Funding Plan'!$E$71,0),IF(HA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA381=1,HB381=0),HB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$381=1,'Funding Plan'!$E$71,0),IF(HB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB381=1,HC381=0),HC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$381=1,'Funding Plan'!$E$71,0),IF(HC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC381=1,HD381=0),HD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$381=1,'Funding Plan'!$E$71,0),IF(HD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD381=1,HE381=0),HE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$381=1,'Funding Plan'!$E$71,0),IF(HE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE381=1,HF381=0),HF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$381=1,'Funding Plan'!$E$71,0),IF(HF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF381=1,HG381=0),HG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$381=1,'Funding Plan'!$E$71,0),IF(HG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG381=1,HH381=0),HH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$381=1,'Funding Plan'!$E$71,0),IF(HH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH381=1,HI381=0),HI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$381=1,'Funding Plan'!$E$71,0),IF(HI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI381=1,HJ381=0),HJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$381=1,'Funding Plan'!$E$71,0),IF(HJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ381=1,HK381=0),HK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$381=1,'Funding Plan'!$E$71,0),IF(HK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK381=1,HL381=0),HL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$381=1,'Funding Plan'!$E$71,0),IF(HL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL381=1,HM381=0),HM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$381=1,'Funding Plan'!$E$71,0),IF(HM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM381=1,HN381=0),HN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$381=1,'Funding Plan'!$E$71,0),IF(HN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN381=1,HO381=0),HO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$381=1,'Funding Plan'!$E$71,0),IF(HO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO381=1,HP381=0),HP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$381=1,'Funding Plan'!$E$71,0),IF(HP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP381=1,HQ381=0),HQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$381=1,'Funding Plan'!$E$71,0),IF(HQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ381=1,HR381=0),HR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$381=1,'Funding Plan'!$E$71,0),IF(HR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR381=1,HS381=0),HS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$381=1,'Funding Plan'!$E$71,0),IF(HS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS381=1,HT381=0),HT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$381=1,'Funding Plan'!$E$71,0),IF(HT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT381=1,HU381=0),HU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$381=1,'Funding Plan'!$E$71,0),IF(HU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU381=1,HV381=0),HV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$381=1,'Funding Plan'!$E$71,0),IF(HV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV381=1,HW381=0),HW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$381=1,'Funding Plan'!$E$71,0),IF(HW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW381=1,HX381=0),HX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$381=1,'Funding Plan'!$E$71,0),IF(HX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX381=1,HY381=0),HY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$381=1,'Funding Plan'!$E$71,0),IF(HY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY381=1,HZ381=0),HZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$381=1,'Funding Plan'!$E$71,0),IF(HZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ381=1,IA381=0),IA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$381=1,'Funding Plan'!$E$71,0),IF(IA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA381=1,IB381=0),IB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$381=1,'Funding Plan'!$E$71,0),IF(IB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB381=1,IC381=0),IC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$381=1,'Funding Plan'!$E$71,0),IF(IC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC381=1,ID381=0),ID383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$381=1,'Funding Plan'!$E$71,0),IF(ID$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID381=1,IE381=0),IE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$381=1,'Funding Plan'!$E$71,0),IF(IE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE381=1,IF381=0),IF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$381=1,'Funding Plan'!$E$71,0),IF(IF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF381=1,IG381=0),IG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$381=1,'Funding Plan'!$E$71,0),IF(IG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG381=1,IH381=0),IH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$381=1,'Funding Plan'!$E$71,0),IF(IH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH381=1,II381=0),II383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$381=1,'Funding Plan'!$E$71,0),IF(II$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II381=1,IJ381=0),IJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$381=1,'Funding Plan'!$E$71,0),IF(IJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ381=1,IK381=0),IK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$381=1,'Funding Plan'!$E$71,0),IF(IK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK381=1,IL381=0),IL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$381=1,'Funding Plan'!$E$71,0),IF(IL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL381=1,IM381=0),IM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$381=1,'Funding Plan'!$E$71,0),IF(IM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM381=1,IN381=0),IN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$381=1,'Funding Plan'!$E$71,0),IF(IN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN381=1,IO381=0),IO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$381=1,'Funding Plan'!$E$71,0),IF(IO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO381=1,IP381=0),IP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$381=1,'Funding Plan'!$E$71,0),IF(IP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP381=1,IQ381=0),IQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$381=1,'Funding Plan'!$E$71,0),IF(IQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ381=1,IR381=0),IR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$381=1,'Funding Plan'!$E$71,0),IF(IR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR381=1,IS381=0),IS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$381=1,'Funding Plan'!$E$71,0),IF(IS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS381=1,IT381=0),IT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$381=1,'Funding Plan'!$E$71,0),IF(IT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT381=1,IU381=0),IU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$381=1,'Funding Plan'!$E$71,0),IF(IU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU381=1,IV381=0),IV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$381=1,'Funding Plan'!$E$71,0),IF(IV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV381=1,IW381=0),IW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$381=1,'Funding Plan'!$E$71,0),IF(IW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW381=1,IX381=0),IX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$381=1,'Funding Plan'!$E$71,0),IF(IX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX381=1,IY381=0),IY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$381=1,'Funding Plan'!$E$71,0),IF(IY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY381=1,IZ381=0),IZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$381=1,'Funding Plan'!$E$71,0),IF(IZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ381=1,JA381=0),JA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$381=1,'Funding Plan'!$E$71,0),IF(JA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA381=1,JB381=0),JB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$381=1,'Funding Plan'!$E$71,0),IF(JB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB381=1,JC381=0),JC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$381=1,'Funding Plan'!$E$71,0),IF(JC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC381=1,JD381=0),JD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$381=1,'Funding Plan'!$E$71,0),IF(JD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD381=1,JE381=0),JE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$381=1,'Funding Plan'!$E$71,0),IF(JE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE381=1,JF381=0),JF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$381=1,'Funding Plan'!$E$71,0),IF(JF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF381=1,JG381=0),JG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$381=1,'Funding Plan'!$E$71,0),IF(JG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG381=1,JH381=0),JH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$381=1,'Funding Plan'!$E$71,0),IF(JH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH381=1,JI381=0),JI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$381=1,'Funding Plan'!$E$71,0),IF(JI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI381=1,JJ381=0),JJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$381=1,'Funding Plan'!$E$71,0),IF(JJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ381=1,JK381=0),JK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$381=1,'Funding Plan'!$E$71,0),IF(JK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK381=1,JL381=0),JL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$381=1,'Funding Plan'!$E$71,0),IF(JL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL381=1,JM381=0),JM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$381=1,'Funding Plan'!$E$71,0),IF(JM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM381=1,JN381=0),JN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$381=1,'Funding Plan'!$E$71,0),IF(JN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN381=1,JO381=0),JO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$381=1,'Funding Plan'!$E$71,0),IF(JO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO381=1,JP381=0),JP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$381=1,'Funding Plan'!$E$71,0),IF(JP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP381=1,JQ381=0),JQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$381=1,'Funding Plan'!$E$71,0),IF(JQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ381=1,JR381=0),JR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$381=1,'Funding Plan'!$E$71,0),IF(JR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR381=1,JS381=0),JS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$381=1,'Funding Plan'!$E$71,0),IF(JS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS381=1,JT381=0),JT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$381=1,'Funding Plan'!$E$71,0),IF(JT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT381=1,JU381=0),JU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$381=1,'Funding Plan'!$E$71,0),IF(JU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU381=1,JV381=0),JV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$381=1,'Funding Plan'!$E$71,0),IF(JV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV381=1,JW381=0),JW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$381=1,'Funding Plan'!$E$71,0),IF(JW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW381=1,JX381=0),JX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$381=1,'Funding Plan'!$E$71,0),IF(JX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX381=1,JY381=0),JY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$381=1,'Funding Plan'!$E$71,0),IF(JY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY381=1,JZ381=0),JZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$381=1,'Funding Plan'!$E$71,0),IF(JZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ381=1,KA381=0),KA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$381=1,'Funding Plan'!$E$71,0),IF(KA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA381=1,KB381=0),KB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$381=1,'Funding Plan'!$E$71,0),IF(KB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB381=1,KC381=0),KC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$381=1,'Funding Plan'!$E$71,0),IF(KC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC381=1,KD381=0),KD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$381=1,'Funding Plan'!$E$71,0),IF(KD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD381=1,KE381=0),KE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$381=1,'Funding Plan'!$E$71,0),IF(KE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE381=1,KF381=0),KF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$381=1,'Funding Plan'!$E$71,0),IF(KF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF381=1,KG381=0),KG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$381=1,'Funding Plan'!$E$71,0),IF(KG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG381=1,KH381=0),KH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$381=1,'Funding Plan'!$E$71,0),IF(KH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH381=1,KI381=0),KI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$381=1,'Funding Plan'!$E$71,0),IF(KI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI381=1,KJ381=0),KJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$381=1,'Funding Plan'!$E$71,0),IF(KJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ381=1,KK381=0),KK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$381=1,'Funding Plan'!$E$71,0),IF(KK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK381=1,KL381=0),KL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$381=1,'Funding Plan'!$E$71,0),IF(KL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL381=1,KM381=0),KM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$381=1,'Funding Plan'!$E$71,0),IF(KM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM381=1,KN381=0),KN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$381=1,'Funding Plan'!$E$71,0),IF(KN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN381=1,KO381=0),KO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$381=1,'Funding Plan'!$E$71,0),IF(KO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO381=1,KP381=0),KP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$381=1,'Funding Plan'!$E$71,0),IF(KP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP381=1,KQ381=0),KQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$381=1,'Funding Plan'!$E$71,0),IF(KQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ381=1,KR381=0),KR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$381=1,'Funding Plan'!$E$71,0),IF(KR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR381=1,KS381=0),KS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$381=1,'Funding Plan'!$E$71,0),IF(KS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS381=1,KT381=0),KT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$381=1,'Funding Plan'!$E$71,0),IF(KT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT381=1,KU381=0),KU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$381=1,'Funding Plan'!$E$71,0),IF(KU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU381=1,KV381=0),KV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$381=1,'Funding Plan'!$E$71,0),IF(KV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV381=1,KW381=0),KW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$381=1,'Funding Plan'!$E$71,0),IF(KW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW381=1,KX381=0),KX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$381=1,'Funding Plan'!$E$71,0),IF(KX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX381=1,KY381=0),KY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$381=1,'Funding Plan'!$E$71,0),IF(KY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY381=1,KZ381=0),KZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$381=1,'Funding Plan'!$E$71,0),IF(KZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ381=1,LA381=0),LA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$381=1,'Funding Plan'!$E$71,0),IF(LA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA381=1,LB381=0),LB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$381=1,'Funding Plan'!$E$71,0),IF(LB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB381=1,LC381=0),LC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$381=1,'Funding Plan'!$E$71,0),IF(LC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC381=1,LD381=0),LD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$381=1,'Funding Plan'!$E$71,0),IF(LD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD381=1,LE381=0),LE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$381=1,'Funding Plan'!$E$71,0),IF(LE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE381=1,LF381=0),LF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$381=1,'Funding Plan'!$E$71,0),IF(LF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF381=1,LG381=0),LG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$381=1,'Funding Plan'!$E$71,0),IF(LG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG381=1,LH381=0),LH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$381=1,'Funding Plan'!$E$71,0),IF(LH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH381=1,LI381=0),LI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$381=1,'Funding Plan'!$E$71,0),IF(LI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI381=1,LJ381=0),LJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$381=1,'Funding Plan'!$E$71,0),IF(LJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ381=1,LK381=0),LK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$381=1,'Funding Plan'!$E$71,0),IF(LK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK381=1,LL381=0),LL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$381=1,'Funding Plan'!$E$71,0),IF(LL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL381=1,LM381=0),LM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$381=1,'Funding Plan'!$E$71,0),IF(LM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM381=1,LN381=0),LN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$381=1,'Funding Plan'!$E$71,0),IF(LN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN381=1,LO381=0),LO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$381=1,'Funding Plan'!$E$71,0),IF(LO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO381=1,LP381=0),LP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$381=1,'Funding Plan'!$E$71,0),IF(LP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP381=1,LQ381=0),LQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$381=1,'Funding Plan'!$E$71,0),IF(LQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ381=1,LR381=0),LR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$381=1,'Funding Plan'!$E$71,0),IF(LR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR381=1,LS381=0),LS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$381=1,'Funding Plan'!$E$71,0),IF(LS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS381=1,LT381=0),LT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$381=1,'Funding Plan'!$E$71,0),IF(LT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT381=1,LU381=0),LU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$381=1,'Funding Plan'!$E$71,0),IF(LU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU381=1,LV381=0),LV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$381=1,'Funding Plan'!$E$71,0),IF(LV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV381=1,LW381=0),LW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$381=1,'Funding Plan'!$E$71,0),IF(LW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW381=1,LX381=0),LX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$381=1,'Funding Plan'!$E$71,0),IF(LX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX381=1,LY381=0),LY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$381=1,'Funding Plan'!$E$71,0),IF(LY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY381=1,LZ381=0),LZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$381=1,'Funding Plan'!$E$71,0),IF(LZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ381=1,MA381=0),MA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$381=1,'Funding Plan'!$E$71,0),IF(MA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA381=1,MB381=0),MB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$381=1,'Funding Plan'!$E$71,0),IF(MB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB381=1,MC381=0),MC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$381=1,'Funding Plan'!$E$71,0),IF(MC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC381=1,MD381=0),MD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$381=1,'Funding Plan'!$E$71,0),IF(MD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD381=1,ME381=0),ME383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$381=1,'Funding Plan'!$E$71,0),IF(ME$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME381=1,MF381=0),MF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$381=1,'Funding Plan'!$E$71,0),IF(MF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF381=1,MG381=0),MG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$381=1,'Funding Plan'!$E$71,0),IF(MG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG381=1,MH381=0),MH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$381=1,'Funding Plan'!$E$71,0),IF(MH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH381=1,MI381=0),MI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$381=1,'Funding Plan'!$E$71,0),IF(MI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI381=1,MJ381=0),MJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$381=1,'Funding Plan'!$E$71,0),IF(MJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ381=1,MK381=0),MK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$381=1,'Funding Plan'!$E$71,0),IF(MK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK381=1,ML381=0),ML383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$381=1,'Funding Plan'!$E$71,0),IF(ML$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML381=1,MM381=0),MM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$381=1,'Funding Plan'!$E$71,0),IF(MM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM381=1,MN381=0),MN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$381=1,'Funding Plan'!$E$71,0),IF(MN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN381=1,MO381=0),MO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$381=1,'Funding Plan'!$E$71,0),IF(MO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO381=1,MP381=0),MP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$381=1,'Funding Plan'!$E$71,0),IF(MP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP381=1,MQ381=0),MQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$381=1,'Funding Plan'!$E$71,0),IF(MQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ381=1,MR381=0),MR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$381=1,'Funding Plan'!$E$71,0),IF(MR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR381=1,MS381=0),MS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$381=1,'Funding Plan'!$E$71,0),IF(MS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS381=1,MT381=0),MT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$381=1,'Funding Plan'!$E$71,0),IF(MT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT381=1,MU381=0),MU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$381=1,'Funding Plan'!$E$71,0),IF(MU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU381=1,MV381=0),MV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$381=1,'Funding Plan'!$E$71,0),IF(MV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV381=1,MW381=0),MW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$381=1,'Funding Plan'!$E$71,0),IF(MW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW381=1,MX381=0),MX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$381=1,'Funding Plan'!$E$71,0),IF(MX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX381=1,MY381=0),MY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$381=1,'Funding Plan'!$E$71,0),IF(MY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY381=1,MZ381=0),MZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$381=1,'Funding Plan'!$E$71,0),IF(MZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ381=1,NA381=0),NA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$381=1,'Funding Plan'!$E$71,0),IF(NA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA381=1,NB381=0),NB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$381=1,'Funding Plan'!$E$71,0),IF(NB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB381=1,NC381=0),NC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$381=1,'Funding Plan'!$E$71,0),IF(NC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC381=1,ND381=0),ND383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$381=1,'Funding Plan'!$E$71,0),IF(ND$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND381=1,NE381=0),NE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$381=1,'Funding Plan'!$E$71,0),IF(NE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE381=1,NF381=0),NF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$381=1,'Funding Plan'!$E$71,0),IF(NF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF381=1,NG381=0),NG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$381=1,'Funding Plan'!$E$71,0),IF(NG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG381=1,NH381=0),NH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$381=1,'Funding Plan'!$E$71,0),IF(NH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH381=1,NI381=0),NI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$381=1,'Funding Plan'!$E$71,0),IF(NI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI381=1,NJ381=0),NJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$381>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$381=1,'Funding Plan'!$E$71,0),IF(NJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C383+C386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO383+BO386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA383+EA386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM383+GM386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY383+IY386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK383+LK386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ379>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #5"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!C339,IF('Funding Plan'!$G$25='Funding Schedule'!C340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!D339,IF('Funding Plan'!$G$25='Funding Schedule'!D340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!E339,IF('Funding Plan'!$G$25='Funding Schedule'!E340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!F339,IF('Funding Plan'!$G$25='Funding Schedule'!F340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!G339,IF('Funding Plan'!$G$25='Funding Schedule'!G340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!H339,IF('Funding Plan'!$G$25='Funding Schedule'!H340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!I339,IF('Funding Plan'!$G$25='Funding Schedule'!I340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!J339,IF('Funding Plan'!$G$25='Funding Schedule'!J340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!K339,IF('Funding Plan'!$G$25='Funding Schedule'!K340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!L339,IF('Funding Plan'!$G$25='Funding Schedule'!L340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!M339,IF('Funding Plan'!$G$25='Funding Schedule'!M340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!N339,IF('Funding Plan'!$G$25='Funding Schedule'!N340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!O339,IF('Funding Plan'!$G$25='Funding Schedule'!O340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!P339,IF('Funding Plan'!$G$25='Funding Schedule'!P340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!Q339,IF('Funding Plan'!$G$25='Funding Schedule'!Q340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!R339,IF('Funding Plan'!$G$25='Funding Schedule'!R340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!S339,IF('Funding Plan'!$G$25='Funding Schedule'!S340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!T339,IF('Funding Plan'!$G$25='Funding Schedule'!T340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!U339,IF('Funding Plan'!$G$25='Funding Schedule'!U340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!V339,IF('Funding Plan'!$G$25='Funding Schedule'!V340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!W339,IF('Funding Plan'!$G$25='Funding Schedule'!W340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!X339,IF('Funding Plan'!$G$25='Funding Schedule'!X340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!Y339,IF('Funding Plan'!$G$25='Funding Schedule'!Y340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!Z339,IF('Funding Plan'!$G$25='Funding Schedule'!Z340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AA339,IF('Funding Plan'!$G$25='Funding Schedule'!AA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AB339,IF('Funding Plan'!$G$25='Funding Schedule'!AB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AC339,IF('Funding Plan'!$G$25='Funding Schedule'!AC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AD339,IF('Funding Plan'!$G$25='Funding Schedule'!AD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AE339,IF('Funding Plan'!$G$25='Funding Schedule'!AE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AF339,IF('Funding Plan'!$G$25='Funding Schedule'!AF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AG339,IF('Funding Plan'!$G$25='Funding Schedule'!AG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AH339,IF('Funding Plan'!$G$25='Funding Schedule'!AH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AI339,IF('Funding Plan'!$G$25='Funding Schedule'!AI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AJ339,IF('Funding Plan'!$G$25='Funding Schedule'!AJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AK339,IF('Funding Plan'!$G$25='Funding Schedule'!AK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AL339,IF('Funding Plan'!$G$25='Funding Schedule'!AL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AM339,IF('Funding Plan'!$G$25='Funding Schedule'!AM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AN339,IF('Funding Plan'!$G$25='Funding Schedule'!AN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AO339,IF('Funding Plan'!$G$25='Funding Schedule'!AO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AP339,IF('Funding Plan'!$G$25='Funding Schedule'!AP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AQ339,IF('Funding Plan'!$G$25='Funding Schedule'!AQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AR339,IF('Funding Plan'!$G$25='Funding Schedule'!AR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AS339,IF('Funding Plan'!$G$25='Funding Schedule'!AS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AT339,IF('Funding Plan'!$G$25='Funding Schedule'!AT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AU339,IF('Funding Plan'!$G$25='Funding Schedule'!AU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AV339,IF('Funding Plan'!$G$25='Funding Schedule'!AV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AW339,IF('Funding Plan'!$G$25='Funding Schedule'!AW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AX339,IF('Funding Plan'!$G$25='Funding Schedule'!AX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AY339,IF('Funding Plan'!$G$25='Funding Schedule'!AY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!AZ339,IF('Funding Plan'!$G$25='Funding Schedule'!AZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BA339,IF('Funding Plan'!$G$25='Funding Schedule'!BA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BB339,IF('Funding Plan'!$G$25='Funding Schedule'!BB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BC339,IF('Funding Plan'!$G$25='Funding Schedule'!BC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BD339,IF('Funding Plan'!$G$25='Funding Schedule'!BD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BE339,IF('Funding Plan'!$G$25='Funding Schedule'!BE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BF339,IF('Funding Plan'!$G$25='Funding Schedule'!BF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BG339,IF('Funding Plan'!$G$25='Funding Schedule'!BG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BH339,IF('Funding Plan'!$G$25='Funding Schedule'!BH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BI339,IF('Funding Plan'!$G$25='Funding Schedule'!BI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BJ339,IF('Funding Plan'!$G$25='Funding Schedule'!BJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BK339,IF('Funding Plan'!$G$25='Funding Schedule'!BK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BL339,IF('Funding Plan'!$G$25='Funding Schedule'!BL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BM339,IF('Funding Plan'!$G$25='Funding Schedule'!BM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BN339,IF('Funding Plan'!$G$25='Funding Schedule'!BN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BO339,IF('Funding Plan'!$G$25='Funding Schedule'!BO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BP339,IF('Funding Plan'!$G$25='Funding Schedule'!BP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BQ339,IF('Funding Plan'!$G$25='Funding Schedule'!BQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BR339,IF('Funding Plan'!$G$25='Funding Schedule'!BR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BS339,IF('Funding Plan'!$G$25='Funding Schedule'!BS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BT339,IF('Funding Plan'!$G$25='Funding Schedule'!BT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BU339,IF('Funding Plan'!$G$25='Funding Schedule'!BU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BV339,IF('Funding Plan'!$G$25='Funding Schedule'!BV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BW339,IF('Funding Plan'!$G$25='Funding Schedule'!BW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BX339,IF('Funding Plan'!$G$25='Funding Schedule'!BX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BY339,IF('Funding Plan'!$G$25='Funding Schedule'!BY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!BZ339,IF('Funding Plan'!$G$25='Funding Schedule'!BZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CA339,IF('Funding Plan'!$G$25='Funding Schedule'!CA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CB339,IF('Funding Plan'!$G$25='Funding Schedule'!CB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CC339,IF('Funding Plan'!$G$25='Funding Schedule'!CC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CD339,IF('Funding Plan'!$G$25='Funding Schedule'!CD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CE339,IF('Funding Plan'!$G$25='Funding Schedule'!CE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CF339,IF('Funding Plan'!$G$25='Funding Schedule'!CF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CG339,IF('Funding Plan'!$G$25='Funding Schedule'!CG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CH339,IF('Funding Plan'!$G$25='Funding Schedule'!CH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CI339,IF('Funding Plan'!$G$25='Funding Schedule'!CI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CJ339,IF('Funding Plan'!$G$25='Funding Schedule'!CJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CK339,IF('Funding Plan'!$G$25='Funding Schedule'!CK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CL339,IF('Funding Plan'!$G$25='Funding Schedule'!CL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CM339,IF('Funding Plan'!$G$25='Funding Schedule'!CM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CN339,IF('Funding Plan'!$G$25='Funding Schedule'!CN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CO339,IF('Funding Plan'!$G$25='Funding Schedule'!CO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CP339,IF('Funding Plan'!$G$25='Funding Schedule'!CP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CQ339,IF('Funding Plan'!$G$25='Funding Schedule'!CQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CR339,IF('Funding Plan'!$G$25='Funding Schedule'!CR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CS339,IF('Funding Plan'!$G$25='Funding Schedule'!CS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CT339,IF('Funding Plan'!$G$25='Funding Schedule'!CT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CU339,IF('Funding Plan'!$G$25='Funding Schedule'!CU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CV339,IF('Funding Plan'!$G$25='Funding Schedule'!CV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CW339,IF('Funding Plan'!$G$25='Funding Schedule'!CW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CX339,IF('Funding Plan'!$G$25='Funding Schedule'!CX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CY339,IF('Funding Plan'!$G$25='Funding Schedule'!CY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!CZ339,IF('Funding Plan'!$G$25='Funding Schedule'!CZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DA339,IF('Funding Plan'!$G$25='Funding Schedule'!DA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DB339,IF('Funding Plan'!$G$25='Funding Schedule'!DB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DC339,IF('Funding Plan'!$G$25='Funding Schedule'!DC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DD339,IF('Funding Plan'!$G$25='Funding Schedule'!DD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DE339,IF('Funding Plan'!$G$25='Funding Schedule'!DE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DF339,IF('Funding Plan'!$G$25='Funding Schedule'!DF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DG339,IF('Funding Plan'!$G$25='Funding Schedule'!DG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DH339,IF('Funding Plan'!$G$25='Funding Schedule'!DH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DI339,IF('Funding Plan'!$G$25='Funding Schedule'!DI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DJ339,IF('Funding Plan'!$G$25='Funding Schedule'!DJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DK339,IF('Funding Plan'!$G$25='Funding Schedule'!DK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DL339,IF('Funding Plan'!$G$25='Funding Schedule'!DL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DM339,IF('Funding Plan'!$G$25='Funding Schedule'!DM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DN339,IF('Funding Plan'!$G$25='Funding Schedule'!DN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DO339,IF('Funding Plan'!$G$25='Funding Schedule'!DO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DP339,IF('Funding Plan'!$G$25='Funding Schedule'!DP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DQ339,IF('Funding Plan'!$G$25='Funding Schedule'!DQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DR339,IF('Funding Plan'!$G$25='Funding Schedule'!DR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DS339,IF('Funding Plan'!$G$25='Funding Schedule'!DS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DT339,IF('Funding Plan'!$G$25='Funding Schedule'!DT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DU339,IF('Funding Plan'!$G$25='Funding Schedule'!DU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DV339,IF('Funding Plan'!$G$25='Funding Schedule'!DV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DW339,IF('Funding Plan'!$G$25='Funding Schedule'!DW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DX339,IF('Funding Plan'!$G$25='Funding Schedule'!DX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DY339,IF('Funding Plan'!$G$25='Funding Schedule'!DY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!DZ339,IF('Funding Plan'!$G$25='Funding Schedule'!DZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EA339,IF('Funding Plan'!$G$25='Funding Schedule'!EA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EB339,IF('Funding Plan'!$G$25='Funding Schedule'!EB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EC339,IF('Funding Plan'!$G$25='Funding Schedule'!EC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ED339,IF('Funding Plan'!$G$25='Funding Schedule'!ED340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EE339,IF('Funding Plan'!$G$25='Funding Schedule'!EE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EF339,IF('Funding Plan'!$G$25='Funding Schedule'!EF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EG339,IF('Funding Plan'!$G$25='Funding Schedule'!EG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EH339,IF('Funding Plan'!$G$25='Funding Schedule'!EH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EI339,IF('Funding Plan'!$G$25='Funding Schedule'!EI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EJ339,IF('Funding Plan'!$G$25='Funding Schedule'!EJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EK339,IF('Funding Plan'!$G$25='Funding Schedule'!EK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EL339,IF('Funding Plan'!$G$25='Funding Schedule'!EL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EM339,IF('Funding Plan'!$G$25='Funding Schedule'!EM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EN339,IF('Funding Plan'!$G$25='Funding Schedule'!EN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EO339,IF('Funding Plan'!$G$25='Funding Schedule'!EO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EP339,IF('Funding Plan'!$G$25='Funding Schedule'!EP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EQ339,IF('Funding Plan'!$G$25='Funding Schedule'!EQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ER339,IF('Funding Plan'!$G$25='Funding Schedule'!ER340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ES339,IF('Funding Plan'!$G$25='Funding Schedule'!ES340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ET339,IF('Funding Plan'!$G$25='Funding Schedule'!ET340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EU339,IF('Funding Plan'!$G$25='Funding Schedule'!EU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EV339,IF('Funding Plan'!$G$25='Funding Schedule'!EV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EW339,IF('Funding Plan'!$G$25='Funding Schedule'!EW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EX339,IF('Funding Plan'!$G$25='Funding Schedule'!EX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EY339,IF('Funding Plan'!$G$25='Funding Schedule'!EY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!EZ339,IF('Funding Plan'!$G$25='Funding Schedule'!EZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FA339,IF('Funding Plan'!$G$25='Funding Schedule'!FA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FB339,IF('Funding Plan'!$G$25='Funding Schedule'!FB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FC339,IF('Funding Plan'!$G$25='Funding Schedule'!FC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FD339,IF('Funding Plan'!$G$25='Funding Schedule'!FD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FE339,IF('Funding Plan'!$G$25='Funding Schedule'!FE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FF339,IF('Funding Plan'!$G$25='Funding Schedule'!FF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FG339,IF('Funding Plan'!$G$25='Funding Schedule'!FG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FH339,IF('Funding Plan'!$G$25='Funding Schedule'!FH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FI339,IF('Funding Plan'!$G$25='Funding Schedule'!FI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FJ339,IF('Funding Plan'!$G$25='Funding Schedule'!FJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FK339,IF('Funding Plan'!$G$25='Funding Schedule'!FK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FL339,IF('Funding Plan'!$G$25='Funding Schedule'!FL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FM339,IF('Funding Plan'!$G$25='Funding Schedule'!FM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FN339,IF('Funding Plan'!$G$25='Funding Schedule'!FN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FO339,IF('Funding Plan'!$G$25='Funding Schedule'!FO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FP339,IF('Funding Plan'!$G$25='Funding Schedule'!FP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FQ339,IF('Funding Plan'!$G$25='Funding Schedule'!FQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FR339,IF('Funding Plan'!$G$25='Funding Schedule'!FR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FS339,IF('Funding Plan'!$G$25='Funding Schedule'!FS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FT339,IF('Funding Plan'!$G$25='Funding Schedule'!FT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FU339,IF('Funding Plan'!$G$25='Funding Schedule'!FU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FV339,IF('Funding Plan'!$G$25='Funding Schedule'!FV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FW339,IF('Funding Plan'!$G$25='Funding Schedule'!FW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FX339,IF('Funding Plan'!$G$25='Funding Schedule'!FX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FY339,IF('Funding Plan'!$G$25='Funding Schedule'!FY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!FZ339,IF('Funding Plan'!$G$25='Funding Schedule'!FZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GA339,IF('Funding Plan'!$G$25='Funding Schedule'!GA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GB339,IF('Funding Plan'!$G$25='Funding Schedule'!GB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GC339,IF('Funding Plan'!$G$25='Funding Schedule'!GC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GD339,IF('Funding Plan'!$G$25='Funding Schedule'!GD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GE339,IF('Funding Plan'!$G$25='Funding Schedule'!GE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GF339,IF('Funding Plan'!$G$25='Funding Schedule'!GF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GG339,IF('Funding Plan'!$G$25='Funding Schedule'!GG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GH339,IF('Funding Plan'!$G$25='Funding Schedule'!GH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GI339,IF('Funding Plan'!$G$25='Funding Schedule'!GI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GJ339,IF('Funding Plan'!$G$25='Funding Schedule'!GJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GK339,IF('Funding Plan'!$G$25='Funding Schedule'!GK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GL339,IF('Funding Plan'!$G$25='Funding Schedule'!GL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GM339,IF('Funding Plan'!$G$25='Funding Schedule'!GM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GN339,IF('Funding Plan'!$G$25='Funding Schedule'!GN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GO339,IF('Funding Plan'!$G$25='Funding Schedule'!GO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GP339,IF('Funding Plan'!$G$25='Funding Schedule'!GP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GQ339,IF('Funding Plan'!$G$25='Funding Schedule'!GQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GR339,IF('Funding Plan'!$G$25='Funding Schedule'!GR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GS339,IF('Funding Plan'!$G$25='Funding Schedule'!GS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GT339,IF('Funding Plan'!$G$25='Funding Schedule'!GT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GU339,IF('Funding Plan'!$G$25='Funding Schedule'!GU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GV339,IF('Funding Plan'!$G$25='Funding Schedule'!GV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GW339,IF('Funding Plan'!$G$25='Funding Schedule'!GW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GX339,IF('Funding Plan'!$G$25='Funding Schedule'!GX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GY339,IF('Funding Plan'!$G$25='Funding Schedule'!GY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!GZ339,IF('Funding Plan'!$G$25='Funding Schedule'!GZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HA339,IF('Funding Plan'!$G$25='Funding Schedule'!HA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HB339,IF('Funding Plan'!$G$25='Funding Schedule'!HB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HC339,IF('Funding Plan'!$G$25='Funding Schedule'!HC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HD339,IF('Funding Plan'!$G$25='Funding Schedule'!HD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HE339,IF('Funding Plan'!$G$25='Funding Schedule'!HE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HF339,IF('Funding Plan'!$G$25='Funding Schedule'!HF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HG339,IF('Funding Plan'!$G$25='Funding Schedule'!HG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HH339,IF('Funding Plan'!$G$25='Funding Schedule'!HH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HI339,IF('Funding Plan'!$G$25='Funding Schedule'!HI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HJ339,IF('Funding Plan'!$G$25='Funding Schedule'!HJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HK339,IF('Funding Plan'!$G$25='Funding Schedule'!HK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HL339,IF('Funding Plan'!$G$25='Funding Schedule'!HL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HM339,IF('Funding Plan'!$G$25='Funding Schedule'!HM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HN339,IF('Funding Plan'!$G$25='Funding Schedule'!HN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HO339,IF('Funding Plan'!$G$25='Funding Schedule'!HO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HP339,IF('Funding Plan'!$G$25='Funding Schedule'!HP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HQ339,IF('Funding Plan'!$G$25='Funding Schedule'!HQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HR339,IF('Funding Plan'!$G$25='Funding Schedule'!HR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HS339,IF('Funding Plan'!$G$25='Funding Schedule'!HS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HT339,IF('Funding Plan'!$G$25='Funding Schedule'!HT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HU339,IF('Funding Plan'!$G$25='Funding Schedule'!HU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HV339,IF('Funding Plan'!$G$25='Funding Schedule'!HV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HW339,IF('Funding Plan'!$G$25='Funding Schedule'!HW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HX339,IF('Funding Plan'!$G$25='Funding Schedule'!HX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HY339,IF('Funding Plan'!$G$25='Funding Schedule'!HY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!HZ339,IF('Funding Plan'!$G$25='Funding Schedule'!HZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IA339,IF('Funding Plan'!$G$25='Funding Schedule'!IA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IB339,IF('Funding Plan'!$G$25='Funding Schedule'!IB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IC339,IF('Funding Plan'!$G$25='Funding Schedule'!IC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ID339,IF('Funding Plan'!$G$25='Funding Schedule'!ID340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IE339,IF('Funding Plan'!$G$25='Funding Schedule'!IE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IF339,IF('Funding Plan'!$G$25='Funding Schedule'!IF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IG339,IF('Funding Plan'!$G$25='Funding Schedule'!IG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IH339,IF('Funding Plan'!$G$25='Funding Schedule'!IH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!II339,IF('Funding Plan'!$G$25='Funding Schedule'!II340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IJ339,IF('Funding Plan'!$G$25='Funding Schedule'!IJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IK339,IF('Funding Plan'!$G$25='Funding Schedule'!IK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IL339,IF('Funding Plan'!$G$25='Funding Schedule'!IL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IM339,IF('Funding Plan'!$G$25='Funding Schedule'!IM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IN339,IF('Funding Plan'!$G$25='Funding Schedule'!IN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IO339,IF('Funding Plan'!$G$25='Funding Schedule'!IO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IP339,IF('Funding Plan'!$G$25='Funding Schedule'!IP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IQ339,IF('Funding Plan'!$G$25='Funding Schedule'!IQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IR339,IF('Funding Plan'!$G$25='Funding Schedule'!IR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IS339,IF('Funding Plan'!$G$25='Funding Schedule'!IS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IT339,IF('Funding Plan'!$G$25='Funding Schedule'!IT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IU339,IF('Funding Plan'!$G$25='Funding Schedule'!IU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IV339,IF('Funding Plan'!$G$25='Funding Schedule'!IV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IW339,IF('Funding Plan'!$G$25='Funding Schedule'!IW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IX339,IF('Funding Plan'!$G$25='Funding Schedule'!IX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IY339,IF('Funding Plan'!$G$25='Funding Schedule'!IY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!IZ339,IF('Funding Plan'!$G$25='Funding Schedule'!IZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JA339,IF('Funding Plan'!$G$25='Funding Schedule'!JA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JB339,IF('Funding Plan'!$G$25='Funding Schedule'!JB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JC339,IF('Funding Plan'!$G$25='Funding Schedule'!JC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JD339,IF('Funding Plan'!$G$25='Funding Schedule'!JD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JE339,IF('Funding Plan'!$G$25='Funding Schedule'!JE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JF339,IF('Funding Plan'!$G$25='Funding Schedule'!JF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JG339,IF('Funding Plan'!$G$25='Funding Schedule'!JG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JH339,IF('Funding Plan'!$G$25='Funding Schedule'!JH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JI339,IF('Funding Plan'!$G$25='Funding Schedule'!JI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JJ339,IF('Funding Plan'!$G$25='Funding Schedule'!JJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JK339,IF('Funding Plan'!$G$25='Funding Schedule'!JK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JL339,IF('Funding Plan'!$G$25='Funding Schedule'!JL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JM339,IF('Funding Plan'!$G$25='Funding Schedule'!JM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JN339,IF('Funding Plan'!$G$25='Funding Schedule'!JN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JO339,IF('Funding Plan'!$G$25='Funding Schedule'!JO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JP339,IF('Funding Plan'!$G$25='Funding Schedule'!JP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JQ339,IF('Funding Plan'!$G$25='Funding Schedule'!JQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JR339,IF('Funding Plan'!$G$25='Funding Schedule'!JR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JS339,IF('Funding Plan'!$G$25='Funding Schedule'!JS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JT339,IF('Funding Plan'!$G$25='Funding Schedule'!JT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JU339,IF('Funding Plan'!$G$25='Funding Schedule'!JU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JV339,IF('Funding Plan'!$G$25='Funding Schedule'!JV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JW339,IF('Funding Plan'!$G$25='Funding Schedule'!JW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JX339,IF('Funding Plan'!$G$25='Funding Schedule'!JX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JY339,IF('Funding Plan'!$G$25='Funding Schedule'!JY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!JZ339,IF('Funding Plan'!$G$25='Funding Schedule'!JZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KA339,IF('Funding Plan'!$G$25='Funding Schedule'!KA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KB339,IF('Funding Plan'!$G$25='Funding Schedule'!KB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KC339,IF('Funding Plan'!$G$25='Funding Schedule'!KC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KD339,IF('Funding Plan'!$G$25='Funding Schedule'!KD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KE339,IF('Funding Plan'!$G$25='Funding Schedule'!KE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KF339,IF('Funding Plan'!$G$25='Funding Schedule'!KF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KG339,IF('Funding Plan'!$G$25='Funding Schedule'!KG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KH339,IF('Funding Plan'!$G$25='Funding Schedule'!KH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KI339,IF('Funding Plan'!$G$25='Funding Schedule'!KI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KJ339,IF('Funding Plan'!$G$25='Funding Schedule'!KJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KK339,IF('Funding Plan'!$G$25='Funding Schedule'!KK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KL339,IF('Funding Plan'!$G$25='Funding Schedule'!KL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KM339,IF('Funding Plan'!$G$25='Funding Schedule'!KM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KN339,IF('Funding Plan'!$G$25='Funding Schedule'!KN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KO339,IF('Funding Plan'!$G$25='Funding Schedule'!KO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KP339,IF('Funding Plan'!$G$25='Funding Schedule'!KP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KQ339,IF('Funding Plan'!$G$25='Funding Schedule'!KQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KR339,IF('Funding Plan'!$G$25='Funding Schedule'!KR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KS339,IF('Funding Plan'!$G$25='Funding Schedule'!KS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KT339,IF('Funding Plan'!$G$25='Funding Schedule'!KT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KU339,IF('Funding Plan'!$G$25='Funding Schedule'!KU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KV339,IF('Funding Plan'!$G$25='Funding Schedule'!KV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KW339,IF('Funding Plan'!$G$25='Funding Schedule'!KW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KX339,IF('Funding Plan'!$G$25='Funding Schedule'!KX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KY339,IF('Funding Plan'!$G$25='Funding Schedule'!KY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!KZ339,IF('Funding Plan'!$G$25='Funding Schedule'!KZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LA339,IF('Funding Plan'!$G$25='Funding Schedule'!LA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LB339,IF('Funding Plan'!$G$25='Funding Schedule'!LB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LC339,IF('Funding Plan'!$G$25='Funding Schedule'!LC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LD339,IF('Funding Plan'!$G$25='Funding Schedule'!LD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LE339,IF('Funding Plan'!$G$25='Funding Schedule'!LE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LF339,IF('Funding Plan'!$G$25='Funding Schedule'!LF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LG339,IF('Funding Plan'!$G$25='Funding Schedule'!LG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LH339,IF('Funding Plan'!$G$25='Funding Schedule'!LH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LI339,IF('Funding Plan'!$G$25='Funding Schedule'!LI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LJ339,IF('Funding Plan'!$G$25='Funding Schedule'!LJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LK339,IF('Funding Plan'!$G$25='Funding Schedule'!LK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LL339,IF('Funding Plan'!$G$25='Funding Schedule'!LL340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LM339,IF('Funding Plan'!$G$25='Funding Schedule'!LM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LN339,IF('Funding Plan'!$G$25='Funding Schedule'!LN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LO339,IF('Funding Plan'!$G$25='Funding Schedule'!LO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LP339,IF('Funding Plan'!$G$25='Funding Schedule'!LP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LQ339,IF('Funding Plan'!$G$25='Funding Schedule'!LQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LR339,IF('Funding Plan'!$G$25='Funding Schedule'!LR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LS339,IF('Funding Plan'!$G$25='Funding Schedule'!LS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LT339,IF('Funding Plan'!$G$25='Funding Schedule'!LT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LU339,IF('Funding Plan'!$G$25='Funding Schedule'!LU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LV339,IF('Funding Plan'!$G$25='Funding Schedule'!LV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LW339,IF('Funding Plan'!$G$25='Funding Schedule'!LW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LX339,IF('Funding Plan'!$G$25='Funding Schedule'!LX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LY339,IF('Funding Plan'!$G$25='Funding Schedule'!LY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!LZ339,IF('Funding Plan'!$G$25='Funding Schedule'!LZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MA339,IF('Funding Plan'!$G$25='Funding Schedule'!MA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MB339,IF('Funding Plan'!$G$25='Funding Schedule'!MB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MC339,IF('Funding Plan'!$G$25='Funding Schedule'!MC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MD339,IF('Funding Plan'!$G$25='Funding Schedule'!MD340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ME339,IF('Funding Plan'!$G$25='Funding Schedule'!ME340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MF339,IF('Funding Plan'!$G$25='Funding Schedule'!MF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MG339,IF('Funding Plan'!$G$25='Funding Schedule'!MG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MH339,IF('Funding Plan'!$G$25='Funding Schedule'!MH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MI339,IF('Funding Plan'!$G$25='Funding Schedule'!MI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MJ339,IF('Funding Plan'!$G$25='Funding Schedule'!MJ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MK339,IF('Funding Plan'!$G$25='Funding Schedule'!MK340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ML339,IF('Funding Plan'!$G$25='Funding Schedule'!ML340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MM339,IF('Funding Plan'!$G$25='Funding Schedule'!MM340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MN339,IF('Funding Plan'!$G$25='Funding Schedule'!MN340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MO339,IF('Funding Plan'!$G$25='Funding Schedule'!MO340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MP339,IF('Funding Plan'!$G$25='Funding Schedule'!MP340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MQ339,IF('Funding Plan'!$G$25='Funding Schedule'!MQ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MR339,IF('Funding Plan'!$G$25='Funding Schedule'!MR340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MS339,IF('Funding Plan'!$G$25='Funding Schedule'!MS340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MT339,IF('Funding Plan'!$G$25='Funding Schedule'!MT340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MU339,IF('Funding Plan'!$G$25='Funding Schedule'!MU340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MV339,IF('Funding Plan'!$G$25='Funding Schedule'!MV340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MW339,IF('Funding Plan'!$G$25='Funding Schedule'!MW340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MX339,IF('Funding Plan'!$G$25='Funding Schedule'!MX340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MY339,IF('Funding Plan'!$G$25='Funding Schedule'!MY340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!MZ339,IF('Funding Plan'!$G$25='Funding Schedule'!MZ340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NA339,IF('Funding Plan'!$G$25='Funding Schedule'!NA340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NB339,IF('Funding Plan'!$G$25='Funding Schedule'!NB340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NC339,IF('Funding Plan'!$G$25='Funding Schedule'!NC340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!ND339,IF('Funding Plan'!$G$25='Funding Schedule'!ND340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NE339,IF('Funding Plan'!$G$25='Funding Schedule'!NE340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NF339,IF('Funding Plan'!$G$25='Funding Schedule'!NF340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NG339,IF('Funding Plan'!$G$25='Funding Schedule'!NG340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NH339,IF('Funding Plan'!$G$25='Funding Schedule'!NH340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NI339,IF('Funding Plan'!$G$25='Funding Schedule'!NI340,'Funding Plan'!$G$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$263='Funding Schedule'!NJ339,IF('Funding Plan'!$G$25='Funding Schedule'!NJ340,'Funding Plan'!$G$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(D391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(E391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(F391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(G391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(H391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(I391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(J391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(K391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(L391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(M391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(N391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(O391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(P391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Q391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(R391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(S391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(T391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(U391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(V391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(W391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(X391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Y391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Z391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ED391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ER391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ES391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ET391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ID391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(II391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LL391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MD391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ME391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MJ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MK391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ML391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MM391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MN391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MO391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MP391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MQ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MR391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MS391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MT391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MU391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MV391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MW391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MX391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MY391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MZ391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NA391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NB391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NC391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ND391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NE391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NF391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NG391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NH391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NI391>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NJ391>0,+'Funding Plan'!$G$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B393>0,B393-1,IF(B392>0,B392,0))","v":0},{"$f":"IF(C393>0,C393-1,IF(C392>0,C392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO393>0,BO393-1,IF(BO392>0,BO392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA393>0,EA393-1,IF(EA392>0,EA392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM393>0,GM393-1,IF(GM392>0,GM392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY393>0,IY393-1,IF(IY392>0,IY392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK393>0,LK393-1,IF(LK392>0,LK392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B399>0,B399,C391)","v":0},{"$f":"IF(C399>0,C399,D391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO399>0,BO399,BP391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA399>0,EA399,EB391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM399>0,GM399,GN391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY399>0,IY399,IZ391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK399>0,LK399,LL391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$393=1,0,-B395*'Funding Plan'!$E$74/12),-B395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$393=1,0,-C395*'Funding Plan'!$E$74/12),-C395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$393=1,0,-D395*'Funding Plan'!$E$74/12),-D395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$393=1,0,-E395*'Funding Plan'!$E$74/12),-E395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$393=1,0,-F395*'Funding Plan'!$E$74/12),-F395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$393=1,0,-G395*'Funding Plan'!$E$74/12),-G395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$393=1,0,-H395*'Funding Plan'!$E$74/12),-H395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$393=1,0,-I395*'Funding Plan'!$E$74/12),-I395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$393=1,0,-J395*'Funding Plan'!$E$74/12),-J395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$393=1,0,-K395*'Funding Plan'!$E$74/12),-K395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$393=1,0,-L395*'Funding Plan'!$E$74/12),-L395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$393=1,0,-M395*'Funding Plan'!$E$74/12),-M395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$393=1,0,-N395*'Funding Plan'!$E$74/12),-N395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$393=1,0,-O395*'Funding Plan'!$E$74/12),-O395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$393=1,0,-P395*'Funding Plan'!$E$74/12),-P395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$393=1,0,-Q395*'Funding Plan'!$E$74/12),-Q395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$393=1,0,-R395*'Funding Plan'!$E$74/12),-R395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$393=1,0,-S395*'Funding Plan'!$E$74/12),-S395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$393=1,0,-T395*'Funding Plan'!$E$74/12),-T395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$393=1,0,-U395*'Funding Plan'!$E$74/12),-U395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$393=1,0,-V395*'Funding Plan'!$E$74/12),-V395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$393=1,0,-W395*'Funding Plan'!$E$74/12),-W395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$393=1,0,-X395*'Funding Plan'!$E$74/12),-X395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$393=1,0,-Y395*'Funding Plan'!$E$74/12),-Y395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$393=1,0,-Z395*'Funding Plan'!$E$74/12),-Z395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$393=1,0,-AA395*'Funding Plan'!$E$74/12),-AA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$393=1,0,-AB395*'Funding Plan'!$E$74/12),-AB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$393=1,0,-AC395*'Funding Plan'!$E$74/12),-AC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$393=1,0,-AD395*'Funding Plan'!$E$74/12),-AD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$393=1,0,-AE395*'Funding Plan'!$E$74/12),-AE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$393=1,0,-AF395*'Funding Plan'!$E$74/12),-AF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$393=1,0,-AG395*'Funding Plan'!$E$74/12),-AG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$393=1,0,-AH395*'Funding Plan'!$E$74/12),-AH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$393=1,0,-AI395*'Funding Plan'!$E$74/12),-AI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$393=1,0,-AJ395*'Funding Plan'!$E$74/12),-AJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$393=1,0,-AK395*'Funding Plan'!$E$74/12),-AK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$393=1,0,-AL395*'Funding Plan'!$E$74/12),-AL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$393=1,0,-AM395*'Funding Plan'!$E$74/12),-AM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$393=1,0,-AN395*'Funding Plan'!$E$74/12),-AN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$393=1,0,-AO395*'Funding Plan'!$E$74/12),-AO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$393=1,0,-AP395*'Funding Plan'!$E$74/12),-AP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$393=1,0,-AQ395*'Funding Plan'!$E$74/12),-AQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$393=1,0,-AR395*'Funding Plan'!$E$74/12),-AR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$393=1,0,-AS395*'Funding Plan'!$E$74/12),-AS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$393=1,0,-AT395*'Funding Plan'!$E$74/12),-AT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$393=1,0,-AU395*'Funding Plan'!$E$74/12),-AU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$393=1,0,-AV395*'Funding Plan'!$E$74/12),-AV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$393=1,0,-AW395*'Funding Plan'!$E$74/12),-AW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$393=1,0,-AX395*'Funding Plan'!$E$74/12),-AX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$393=1,0,-AY395*'Funding Plan'!$E$74/12),-AY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$393=1,0,-AZ395*'Funding Plan'!$E$74/12),-AZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$393=1,0,-BA395*'Funding Plan'!$E$74/12),-BA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$393=1,0,-BB395*'Funding Plan'!$E$74/12),-BB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$393=1,0,-BC395*'Funding Plan'!$E$74/12),-BC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$393=1,0,-BD395*'Funding Plan'!$E$74/12),-BD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$393=1,0,-BE395*'Funding Plan'!$E$74/12),-BE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$393=1,0,-BF395*'Funding Plan'!$E$74/12),-BF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$393=1,0,-BG395*'Funding Plan'!$E$74/12),-BG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$393=1,0,-BH395*'Funding Plan'!$E$74/12),-BH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$393=1,0,-BI395*'Funding Plan'!$E$74/12),-BI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$393=1,0,-BJ395*'Funding Plan'!$E$74/12),-BJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$393=1,0,-BK395*'Funding Plan'!$E$74/12),-BK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$393=1,0,-BL395*'Funding Plan'!$E$74/12),-BL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$393=1,0,-BM395*'Funding Plan'!$E$74/12),-BM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$393=1,0,-BN395*'Funding Plan'!$E$74/12),-BN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$393=1,0,-BO395*'Funding Plan'!$E$74/12),-BO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$393=1,0,-BP395*'Funding Plan'!$E$74/12),-BP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$393=1,0,-BQ395*'Funding Plan'!$E$74/12),-BQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$393=1,0,-BR395*'Funding Plan'!$E$74/12),-BR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$393=1,0,-BS395*'Funding Plan'!$E$74/12),-BS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$393=1,0,-BT395*'Funding Plan'!$E$74/12),-BT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$393=1,0,-BU395*'Funding Plan'!$E$74/12),-BU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$393=1,0,-BV395*'Funding Plan'!$E$74/12),-BV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$393=1,0,-BW395*'Funding Plan'!$E$74/12),-BW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$393=1,0,-BX395*'Funding Plan'!$E$74/12),-BX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$393=1,0,-BY395*'Funding Plan'!$E$74/12),-BY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$393=1,0,-BZ395*'Funding Plan'!$E$74/12),-BZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$393=1,0,-CA395*'Funding Plan'!$E$74/12),-CA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$393=1,0,-CB395*'Funding Plan'!$E$74/12),-CB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$393=1,0,-CC395*'Funding Plan'!$E$74/12),-CC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$393=1,0,-CD395*'Funding Plan'!$E$74/12),-CD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$393=1,0,-CE395*'Funding Plan'!$E$74/12),-CE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$393=1,0,-CF395*'Funding Plan'!$E$74/12),-CF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$393=1,0,-CG395*'Funding Plan'!$E$74/12),-CG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$393=1,0,-CH395*'Funding Plan'!$E$74/12),-CH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$393=1,0,-CI395*'Funding Plan'!$E$74/12),-CI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$393=1,0,-CJ395*'Funding Plan'!$E$74/12),-CJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$393=1,0,-CK395*'Funding Plan'!$E$74/12),-CK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$393=1,0,-CL395*'Funding Plan'!$E$74/12),-CL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$393=1,0,-CM395*'Funding Plan'!$E$74/12),-CM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$393=1,0,-CN395*'Funding Plan'!$E$74/12),-CN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$393=1,0,-CO395*'Funding Plan'!$E$74/12),-CO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$393=1,0,-CP395*'Funding Plan'!$E$74/12),-CP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$393=1,0,-CQ395*'Funding Plan'!$E$74/12),-CQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$393=1,0,-CR395*'Funding Plan'!$E$74/12),-CR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$393=1,0,-CS395*'Funding Plan'!$E$74/12),-CS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$393=1,0,-CT395*'Funding Plan'!$E$74/12),-CT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$393=1,0,-CU395*'Funding Plan'!$E$74/12),-CU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$393=1,0,-CV395*'Funding Plan'!$E$74/12),-CV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$393=1,0,-CW395*'Funding Plan'!$E$74/12),-CW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$393=1,0,-CX395*'Funding Plan'!$E$74/12),-CX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$393=1,0,-CY395*'Funding Plan'!$E$74/12),-CY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$393=1,0,-CZ395*'Funding Plan'!$E$74/12),-CZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$393=1,0,-DA395*'Funding Plan'!$E$74/12),-DA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$393=1,0,-DB395*'Funding Plan'!$E$74/12),-DB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$393=1,0,-DC395*'Funding Plan'!$E$74/12),-DC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$393=1,0,-DD395*'Funding Plan'!$E$74/12),-DD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$393=1,0,-DE395*'Funding Plan'!$E$74/12),-DE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$393=1,0,-DF395*'Funding Plan'!$E$74/12),-DF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$393=1,0,-DG395*'Funding Plan'!$E$74/12),-DG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$393=1,0,-DH395*'Funding Plan'!$E$74/12),-DH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$393=1,0,-DI395*'Funding Plan'!$E$74/12),-DI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$393=1,0,-DJ395*'Funding Plan'!$E$74/12),-DJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$393=1,0,-DK395*'Funding Plan'!$E$74/12),-DK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$393=1,0,-DL395*'Funding Plan'!$E$74/12),-DL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$393=1,0,-DM395*'Funding Plan'!$E$74/12),-DM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$393=1,0,-DN395*'Funding Plan'!$E$74/12),-DN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$393=1,0,-DO395*'Funding Plan'!$E$74/12),-DO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$393=1,0,-DP395*'Funding Plan'!$E$74/12),-DP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$393=1,0,-DQ395*'Funding Plan'!$E$74/12),-DQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$393=1,0,-DR395*'Funding Plan'!$E$74/12),-DR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$393=1,0,-DS395*'Funding Plan'!$E$74/12),-DS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$393=1,0,-DT395*'Funding Plan'!$E$74/12),-DT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$393=1,0,-DU395*'Funding Plan'!$E$74/12),-DU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$393=1,0,-DV395*'Funding Plan'!$E$74/12),-DV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$393=1,0,-DW395*'Funding Plan'!$E$74/12),-DW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$393=1,0,-DX395*'Funding Plan'!$E$74/12),-DX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$393=1,0,-DY395*'Funding Plan'!$E$74/12),-DY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$393=1,0,-DZ395*'Funding Plan'!$E$74/12),-DZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$393=1,0,-EA395*'Funding Plan'!$E$74/12),-EA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$393=1,0,-EB395*'Funding Plan'!$E$74/12),-EB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$393=1,0,-EC395*'Funding Plan'!$E$74/12),-EC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$393=1,0,-ED395*'Funding Plan'!$E$74/12),-ED395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$393=1,0,-EE395*'Funding Plan'!$E$74/12),-EE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$393=1,0,-EF395*'Funding Plan'!$E$74/12),-EF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$393=1,0,-EG395*'Funding Plan'!$E$74/12),-EG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$393=1,0,-EH395*'Funding Plan'!$E$74/12),-EH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$393=1,0,-EI395*'Funding Plan'!$E$74/12),-EI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$393=1,0,-EJ395*'Funding Plan'!$E$74/12),-EJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$393=1,0,-EK395*'Funding Plan'!$E$74/12),-EK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$393=1,0,-EL395*'Funding Plan'!$E$74/12),-EL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$393=1,0,-EM395*'Funding Plan'!$E$74/12),-EM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$393=1,0,-EN395*'Funding Plan'!$E$74/12),-EN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$393=1,0,-EO395*'Funding Plan'!$E$74/12),-EO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$393=1,0,-EP395*'Funding Plan'!$E$74/12),-EP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$393=1,0,-EQ395*'Funding Plan'!$E$74/12),-EQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$393=1,0,-ER395*'Funding Plan'!$E$74/12),-ER395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$393=1,0,-ES395*'Funding Plan'!$E$74/12),-ES395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$393=1,0,-ET395*'Funding Plan'!$E$74/12),-ET395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$393=1,0,-EU395*'Funding Plan'!$E$74/12),-EU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$393=1,0,-EV395*'Funding Plan'!$E$74/12),-EV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$393=1,0,-EW395*'Funding Plan'!$E$74/12),-EW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$393=1,0,-EX395*'Funding Plan'!$E$74/12),-EX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$393=1,0,-EY395*'Funding Plan'!$E$74/12),-EY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$393=1,0,-EZ395*'Funding Plan'!$E$74/12),-EZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$393=1,0,-FA395*'Funding Plan'!$E$74/12),-FA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$393=1,0,-FB395*'Funding Plan'!$E$74/12),-FB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$393=1,0,-FC395*'Funding Plan'!$E$74/12),-FC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$393=1,0,-FD395*'Funding Plan'!$E$74/12),-FD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$393=1,0,-FE395*'Funding Plan'!$E$74/12),-FE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$393=1,0,-FF395*'Funding Plan'!$E$74/12),-FF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$393=1,0,-FG395*'Funding Plan'!$E$74/12),-FG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$393=1,0,-FH395*'Funding Plan'!$E$74/12),-FH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$393=1,0,-FI395*'Funding Plan'!$E$74/12),-FI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$393=1,0,-FJ395*'Funding Plan'!$E$74/12),-FJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$393=1,0,-FK395*'Funding Plan'!$E$74/12),-FK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$393=1,0,-FL395*'Funding Plan'!$E$74/12),-FL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$393=1,0,-FM395*'Funding Plan'!$E$74/12),-FM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$393=1,0,-FN395*'Funding Plan'!$E$74/12),-FN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$393=1,0,-FO395*'Funding Plan'!$E$74/12),-FO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$393=1,0,-FP395*'Funding Plan'!$E$74/12),-FP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$393=1,0,-FQ395*'Funding Plan'!$E$74/12),-FQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$393=1,0,-FR395*'Funding Plan'!$E$74/12),-FR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$393=1,0,-FS395*'Funding Plan'!$E$74/12),-FS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$393=1,0,-FT395*'Funding Plan'!$E$74/12),-FT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$393=1,0,-FU395*'Funding Plan'!$E$74/12),-FU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$393=1,0,-FV395*'Funding Plan'!$E$74/12),-FV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$393=1,0,-FW395*'Funding Plan'!$E$74/12),-FW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$393=1,0,-FX395*'Funding Plan'!$E$74/12),-FX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$393=1,0,-FY395*'Funding Plan'!$E$74/12),-FY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$393=1,0,-FZ395*'Funding Plan'!$E$74/12),-FZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$393=1,0,-GA395*'Funding Plan'!$E$74/12),-GA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$393=1,0,-GB395*'Funding Plan'!$E$74/12),-GB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$393=1,0,-GC395*'Funding Plan'!$E$74/12),-GC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$393=1,0,-GD395*'Funding Plan'!$E$74/12),-GD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$393=1,0,-GE395*'Funding Plan'!$E$74/12),-GE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$393=1,0,-GF395*'Funding Plan'!$E$74/12),-GF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$393=1,0,-GG395*'Funding Plan'!$E$74/12),-GG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$393=1,0,-GH395*'Funding Plan'!$E$74/12),-GH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$393=1,0,-GI395*'Funding Plan'!$E$74/12),-GI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$393=1,0,-GJ395*'Funding Plan'!$E$74/12),-GJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$393=1,0,-GK395*'Funding Plan'!$E$74/12),-GK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$393=1,0,-GL395*'Funding Plan'!$E$74/12),-GL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$393=1,0,-GM395*'Funding Plan'!$E$74/12),-GM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$393=1,0,-GN395*'Funding Plan'!$E$74/12),-GN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$393=1,0,-GO395*'Funding Plan'!$E$74/12),-GO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$393=1,0,-GP395*'Funding Plan'!$E$74/12),-GP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$393=1,0,-GQ395*'Funding Plan'!$E$74/12),-GQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$393=1,0,-GR395*'Funding Plan'!$E$74/12),-GR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$393=1,0,-GS395*'Funding Plan'!$E$74/12),-GS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$393=1,0,-GT395*'Funding Plan'!$E$74/12),-GT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$393=1,0,-GU395*'Funding Plan'!$E$74/12),-GU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$393=1,0,-GV395*'Funding Plan'!$E$74/12),-GV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$393=1,0,-GW395*'Funding Plan'!$E$74/12),-GW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$393=1,0,-GX395*'Funding Plan'!$E$74/12),-GX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$393=1,0,-GY395*'Funding Plan'!$E$74/12),-GY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$393=1,0,-GZ395*'Funding Plan'!$E$74/12),-GZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$393=1,0,-HA395*'Funding Plan'!$E$74/12),-HA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$393=1,0,-HB395*'Funding Plan'!$E$74/12),-HB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$393=1,0,-HC395*'Funding Plan'!$E$74/12),-HC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$393=1,0,-HD395*'Funding Plan'!$E$74/12),-HD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$393=1,0,-HE395*'Funding Plan'!$E$74/12),-HE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$393=1,0,-HF395*'Funding Plan'!$E$74/12),-HF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$393=1,0,-HG395*'Funding Plan'!$E$74/12),-HG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$393=1,0,-HH395*'Funding Plan'!$E$74/12),-HH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$393=1,0,-HI395*'Funding Plan'!$E$74/12),-HI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$393=1,0,-HJ395*'Funding Plan'!$E$74/12),-HJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$393=1,0,-HK395*'Funding Plan'!$E$74/12),-HK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$393=1,0,-HL395*'Funding Plan'!$E$74/12),-HL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$393=1,0,-HM395*'Funding Plan'!$E$74/12),-HM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$393=1,0,-HN395*'Funding Plan'!$E$74/12),-HN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$393=1,0,-HO395*'Funding Plan'!$E$74/12),-HO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$393=1,0,-HP395*'Funding Plan'!$E$74/12),-HP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$393=1,0,-HQ395*'Funding Plan'!$E$74/12),-HQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$393=1,0,-HR395*'Funding Plan'!$E$74/12),-HR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$393=1,0,-HS395*'Funding Plan'!$E$74/12),-HS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$393=1,0,-HT395*'Funding Plan'!$E$74/12),-HT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$393=1,0,-HU395*'Funding Plan'!$E$74/12),-HU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$393=1,0,-HV395*'Funding Plan'!$E$74/12),-HV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$393=1,0,-HW395*'Funding Plan'!$E$74/12),-HW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$393=1,0,-HX395*'Funding Plan'!$E$74/12),-HX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$393=1,0,-HY395*'Funding Plan'!$E$74/12),-HY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$393=1,0,-HZ395*'Funding Plan'!$E$74/12),-HZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$393=1,0,-IA395*'Funding Plan'!$E$74/12),-IA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$393=1,0,-IB395*'Funding Plan'!$E$74/12),-IB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$393=1,0,-IC395*'Funding Plan'!$E$74/12),-IC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$393=1,0,-ID395*'Funding Plan'!$E$74/12),-ID395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$393=1,0,-IE395*'Funding Plan'!$E$74/12),-IE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$393=1,0,-IF395*'Funding Plan'!$E$74/12),-IF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$393=1,0,-IG395*'Funding Plan'!$E$74/12),-IG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$393=1,0,-IH395*'Funding Plan'!$E$74/12),-IH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$393=1,0,-II395*'Funding Plan'!$E$74/12),-II395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$393=1,0,-IJ395*'Funding Plan'!$E$74/12),-IJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$393=1,0,-IK395*'Funding Plan'!$E$74/12),-IK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$393=1,0,-IL395*'Funding Plan'!$E$74/12),-IL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$393=1,0,-IM395*'Funding Plan'!$E$74/12),-IM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$393=1,0,-IN395*'Funding Plan'!$E$74/12),-IN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$393=1,0,-IO395*'Funding Plan'!$E$74/12),-IO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$393=1,0,-IP395*'Funding Plan'!$E$74/12),-IP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$393=1,0,-IQ395*'Funding Plan'!$E$74/12),-IQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$393=1,0,-IR395*'Funding Plan'!$E$74/12),-IR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$393=1,0,-IS395*'Funding Plan'!$E$74/12),-IS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$393=1,0,-IT395*'Funding Plan'!$E$74/12),-IT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$393=1,0,-IU395*'Funding Plan'!$E$74/12),-IU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$393=1,0,-IV395*'Funding Plan'!$E$74/12),-IV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$393=1,0,-IW395*'Funding Plan'!$E$74/12),-IW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$393=1,0,-IX395*'Funding Plan'!$E$74/12),-IX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$393=1,0,-IY395*'Funding Plan'!$E$74/12),-IY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$393=1,0,-IZ395*'Funding Plan'!$E$74/12),-IZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$393=1,0,-JA395*'Funding Plan'!$E$74/12),-JA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$393=1,0,-JB395*'Funding Plan'!$E$74/12),-JB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$393=1,0,-JC395*'Funding Plan'!$E$74/12),-JC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$393=1,0,-JD395*'Funding Plan'!$E$74/12),-JD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$393=1,0,-JE395*'Funding Plan'!$E$74/12),-JE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$393=1,0,-JF395*'Funding Plan'!$E$74/12),-JF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$393=1,0,-JG395*'Funding Plan'!$E$74/12),-JG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$393=1,0,-JH395*'Funding Plan'!$E$74/12),-JH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$393=1,0,-JI395*'Funding Plan'!$E$74/12),-JI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$393=1,0,-JJ395*'Funding Plan'!$E$74/12),-JJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$393=1,0,-JK395*'Funding Plan'!$E$74/12),-JK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$393=1,0,-JL395*'Funding Plan'!$E$74/12),-JL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$393=1,0,-JM395*'Funding Plan'!$E$74/12),-JM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$393=1,0,-JN395*'Funding Plan'!$E$74/12),-JN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$393=1,0,-JO395*'Funding Plan'!$E$74/12),-JO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$393=1,0,-JP395*'Funding Plan'!$E$74/12),-JP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$393=1,0,-JQ395*'Funding Plan'!$E$74/12),-JQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$393=1,0,-JR395*'Funding Plan'!$E$74/12),-JR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$393=1,0,-JS395*'Funding Plan'!$E$74/12),-JS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$393=1,0,-JT395*'Funding Plan'!$E$74/12),-JT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$393=1,0,-JU395*'Funding Plan'!$E$74/12),-JU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$393=1,0,-JV395*'Funding Plan'!$E$74/12),-JV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$393=1,0,-JW395*'Funding Plan'!$E$74/12),-JW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$393=1,0,-JX395*'Funding Plan'!$E$74/12),-JX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$393=1,0,-JY395*'Funding Plan'!$E$74/12),-JY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$393=1,0,-JZ395*'Funding Plan'!$E$74/12),-JZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$393=1,0,-KA395*'Funding Plan'!$E$74/12),-KA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$393=1,0,-KB395*'Funding Plan'!$E$74/12),-KB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$393=1,0,-KC395*'Funding Plan'!$E$74/12),-KC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$393=1,0,-KD395*'Funding Plan'!$E$74/12),-KD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$393=1,0,-KE395*'Funding Plan'!$E$74/12),-KE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$393=1,0,-KF395*'Funding Plan'!$E$74/12),-KF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$393=1,0,-KG395*'Funding Plan'!$E$74/12),-KG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$393=1,0,-KH395*'Funding Plan'!$E$74/12),-KH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$393=1,0,-KI395*'Funding Plan'!$E$74/12),-KI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$393=1,0,-KJ395*'Funding Plan'!$E$74/12),-KJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$393=1,0,-KK395*'Funding Plan'!$E$74/12),-KK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$393=1,0,-KL395*'Funding Plan'!$E$74/12),-KL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$393=1,0,-KM395*'Funding Plan'!$E$74/12),-KM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$393=1,0,-KN395*'Funding Plan'!$E$74/12),-KN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$393=1,0,-KO395*'Funding Plan'!$E$74/12),-KO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$393=1,0,-KP395*'Funding Plan'!$E$74/12),-KP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$393=1,0,-KQ395*'Funding Plan'!$E$74/12),-KQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$393=1,0,-KR395*'Funding Plan'!$E$74/12),-KR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$393=1,0,-KS395*'Funding Plan'!$E$74/12),-KS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$393=1,0,-KT395*'Funding Plan'!$E$74/12),-KT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$393=1,0,-KU395*'Funding Plan'!$E$74/12),-KU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$393=1,0,-KV395*'Funding Plan'!$E$74/12),-KV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$393=1,0,-KW395*'Funding Plan'!$E$74/12),-KW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$393=1,0,-KX395*'Funding Plan'!$E$74/12),-KX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$393=1,0,-KY395*'Funding Plan'!$E$74/12),-KY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$393=1,0,-KZ395*'Funding Plan'!$E$74/12),-KZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$393=1,0,-LA395*'Funding Plan'!$E$74/12),-LA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$393=1,0,-LB395*'Funding Plan'!$E$74/12),-LB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$393=1,0,-LC395*'Funding Plan'!$E$74/12),-LC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$393=1,0,-LD395*'Funding Plan'!$E$74/12),-LD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$393=1,0,-LE395*'Funding Plan'!$E$74/12),-LE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$393=1,0,-LF395*'Funding Plan'!$E$74/12),-LF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$393=1,0,-LG395*'Funding Plan'!$E$74/12),-LG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$393=1,0,-LH395*'Funding Plan'!$E$74/12),-LH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$393=1,0,-LI395*'Funding Plan'!$E$74/12),-LI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$393=1,0,-LJ395*'Funding Plan'!$E$74/12),-LJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$393=1,0,-LK395*'Funding Plan'!$E$74/12),-LK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$393=1,0,-LL395*'Funding Plan'!$E$74/12),-LL395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$393=1,0,-LM395*'Funding Plan'!$E$74/12),-LM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$393=1,0,-LN395*'Funding Plan'!$E$74/12),-LN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$393=1,0,-LO395*'Funding Plan'!$E$74/12),-LO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$393=1,0,-LP395*'Funding Plan'!$E$74/12),-LP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$393=1,0,-LQ395*'Funding Plan'!$E$74/12),-LQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$393=1,0,-LR395*'Funding Plan'!$E$74/12),-LR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$393=1,0,-LS395*'Funding Plan'!$E$74/12),-LS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$393=1,0,-LT395*'Funding Plan'!$E$74/12),-LT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$393=1,0,-LU395*'Funding Plan'!$E$74/12),-LU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$393=1,0,-LV395*'Funding Plan'!$E$74/12),-LV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$393=1,0,-LW395*'Funding Plan'!$E$74/12),-LW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$393=1,0,-LX395*'Funding Plan'!$E$74/12),-LX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$393=1,0,-LY395*'Funding Plan'!$E$74/12),-LY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$393=1,0,-LZ395*'Funding Plan'!$E$74/12),-LZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$393=1,0,-MA395*'Funding Plan'!$E$74/12),-MA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$393=1,0,-MB395*'Funding Plan'!$E$74/12),-MB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$393=1,0,-MC395*'Funding Plan'!$E$74/12),-MC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$393=1,0,-MD395*'Funding Plan'!$E$74/12),-MD395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$393=1,0,-ME395*'Funding Plan'!$E$74/12),-ME395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$393=1,0,-MF395*'Funding Plan'!$E$74/12),-MF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$393=1,0,-MG395*'Funding Plan'!$E$74/12),-MG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$393=1,0,-MH395*'Funding Plan'!$E$74/12),-MH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$393=1,0,-MI395*'Funding Plan'!$E$74/12),-MI395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$393=1,0,-MJ395*'Funding Plan'!$E$74/12),-MJ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$393=1,0,-MK395*'Funding Plan'!$E$74/12),-MK395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$393=1,0,-ML395*'Funding Plan'!$E$74/12),-ML395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$393=1,0,-MM395*'Funding Plan'!$E$74/12),-MM395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$393=1,0,-MN395*'Funding Plan'!$E$74/12),-MN395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$393=1,0,-MO395*'Funding Plan'!$E$74/12),-MO395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$393=1,0,-MP395*'Funding Plan'!$E$74/12),-MP395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$393=1,0,-MQ395*'Funding Plan'!$E$74/12),-MQ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$393=1,0,-MR395*'Funding Plan'!$E$74/12),-MR395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$393=1,0,-MS395*'Funding Plan'!$E$74/12),-MS395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$393=1,0,-MT395*'Funding Plan'!$E$74/12),-MT395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$393=1,0,-MU395*'Funding Plan'!$E$74/12),-MU395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$393=1,0,-MV395*'Funding Plan'!$E$74/12),-MV395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$393=1,0,-MW395*'Funding Plan'!$E$74/12),-MW395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$393=1,0,-MX395*'Funding Plan'!$E$74/12),-MX395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$393=1,0,-MY395*'Funding Plan'!$E$74/12),-MY395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$393=1,0,-MZ395*'Funding Plan'!$E$74/12),-MZ395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$393=1,0,-NA395*'Funding Plan'!$E$74/12),-NA395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$393=1,0,-NB395*'Funding Plan'!$E$74/12),-NB395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$393=1,0,-NC395*'Funding Plan'!$E$74/12),-NC395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$393=1,0,-ND395*'Funding Plan'!$E$74/12),-ND395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$393=1,0,-NE395*'Funding Plan'!$E$74/12),-NE395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$393=1,0,-NF395*'Funding Plan'!$E$74/12),-NF395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$393=1,0,-NG395*'Funding Plan'!$E$74/12),-NG395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$393=1,0,-NH395*'Funding Plan'!$E$74/12),-NH395*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$393=1,0,-NI395*'Funding Plan'!$E$74/12),-NI395*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C396+C398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO396+BO398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA396+EA398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM396+GM398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY396+IY398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK396+LK398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B393=1,C393=0),C395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$393=1,'Funding Plan'!$E$71,0),IF(C$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C393=1,D393=0),D395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$393=1,'Funding Plan'!$E$71,0),IF(D$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D393=1,E393=0),E395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$393=1,'Funding Plan'!$E$71,0),IF(E$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E393=1,F393=0),F395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$393=1,'Funding Plan'!$E$71,0),IF(F$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F393=1,G393=0),G395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$393=1,'Funding Plan'!$E$71,0),IF(G$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G393=1,H393=0),H395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$393=1,'Funding Plan'!$E$71,0),IF(H$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H393=1,I393=0),I395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$393=1,'Funding Plan'!$E$71,0),IF(I$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I393=1,J393=0),J395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$393=1,'Funding Plan'!$E$71,0),IF(J$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J393=1,K393=0),K395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$393=1,'Funding Plan'!$E$71,0),IF(K$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K393=1,L393=0),L395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$393=1,'Funding Plan'!$E$71,0),IF(L$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L393=1,M393=0),M395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$393=1,'Funding Plan'!$E$71,0),IF(M$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M393=1,N393=0),N395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$393=1,'Funding Plan'!$E$71,0),IF(N$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N393=1,O393=0),O395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$393=1,'Funding Plan'!$E$71,0),IF(O$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O393=1,P393=0),P395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$393=1,'Funding Plan'!$E$71,0),IF(P$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P393=1,Q393=0),Q395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$393=1,'Funding Plan'!$E$71,0),IF(Q$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q393=1,R393=0),R395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$393=1,'Funding Plan'!$E$71,0),IF(R$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R393=1,S393=0),S395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$393=1,'Funding Plan'!$E$71,0),IF(S$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S393=1,T393=0),T395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$393=1,'Funding Plan'!$E$71,0),IF(T$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T393=1,U393=0),U395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$393=1,'Funding Plan'!$E$71,0),IF(U$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U393=1,V393=0),V395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$393=1,'Funding Plan'!$E$71,0),IF(V$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V393=1,W393=0),W395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$393=1,'Funding Plan'!$E$71,0),IF(W$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W393=1,X393=0),X395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$393=1,'Funding Plan'!$E$71,0),IF(X$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X393=1,Y393=0),Y395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$393=1,'Funding Plan'!$E$71,0),IF(Y$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y393=1,Z393=0),Z395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$393=1,'Funding Plan'!$E$71,0),IF(Z$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z393=1,AA393=0),AA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$393=1,'Funding Plan'!$E$71,0),IF(AA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA393=1,AB393=0),AB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$393=1,'Funding Plan'!$E$71,0),IF(AB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB393=1,AC393=0),AC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$393=1,'Funding Plan'!$E$71,0),IF(AC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC393=1,AD393=0),AD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$393=1,'Funding Plan'!$E$71,0),IF(AD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD393=1,AE393=0),AE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$393=1,'Funding Plan'!$E$71,0),IF(AE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE393=1,AF393=0),AF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$393=1,'Funding Plan'!$E$71,0),IF(AF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF393=1,AG393=0),AG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$393=1,'Funding Plan'!$E$71,0),IF(AG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG393=1,AH393=0),AH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$393=1,'Funding Plan'!$E$71,0),IF(AH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH393=1,AI393=0),AI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$393=1,'Funding Plan'!$E$71,0),IF(AI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI393=1,AJ393=0),AJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$393=1,'Funding Plan'!$E$71,0),IF(AJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ393=1,AK393=0),AK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$393=1,'Funding Plan'!$E$71,0),IF(AK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK393=1,AL393=0),AL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$393=1,'Funding Plan'!$E$71,0),IF(AL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL393=1,AM393=0),AM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$393=1,'Funding Plan'!$E$71,0),IF(AM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM393=1,AN393=0),AN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$393=1,'Funding Plan'!$E$71,0),IF(AN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN393=1,AO393=0),AO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$393=1,'Funding Plan'!$E$71,0),IF(AO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO393=1,AP393=0),AP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$393=1,'Funding Plan'!$E$71,0),IF(AP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP393=1,AQ393=0),AQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$393=1,'Funding Plan'!$E$71,0),IF(AQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ393=1,AR393=0),AR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$393=1,'Funding Plan'!$E$71,0),IF(AR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR393=1,AS393=0),AS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$393=1,'Funding Plan'!$E$71,0),IF(AS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS393=1,AT393=0),AT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$393=1,'Funding Plan'!$E$71,0),IF(AT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT393=1,AU393=0),AU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$393=1,'Funding Plan'!$E$71,0),IF(AU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU393=1,AV393=0),AV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$393=1,'Funding Plan'!$E$71,0),IF(AV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV393=1,AW393=0),AW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$393=1,'Funding Plan'!$E$71,0),IF(AW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW393=1,AX393=0),AX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$393=1,'Funding Plan'!$E$71,0),IF(AX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX393=1,AY393=0),AY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$393=1,'Funding Plan'!$E$71,0),IF(AY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY393=1,AZ393=0),AZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$393=1,'Funding Plan'!$E$71,0),IF(AZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ393=1,BA393=0),BA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$393=1,'Funding Plan'!$E$71,0),IF(BA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA393=1,BB393=0),BB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$393=1,'Funding Plan'!$E$71,0),IF(BB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB393=1,BC393=0),BC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$393=1,'Funding Plan'!$E$71,0),IF(BC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC393=1,BD393=0),BD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$393=1,'Funding Plan'!$E$71,0),IF(BD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD393=1,BE393=0),BE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$393=1,'Funding Plan'!$E$71,0),IF(BE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE393=1,BF393=0),BF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$393=1,'Funding Plan'!$E$71,0),IF(BF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF393=1,BG393=0),BG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$393=1,'Funding Plan'!$E$71,0),IF(BG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG393=1,BH393=0),BH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$393=1,'Funding Plan'!$E$71,0),IF(BH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH393=1,BI393=0),BI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$393=1,'Funding Plan'!$E$71,0),IF(BI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI393=1,BJ393=0),BJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$393=1,'Funding Plan'!$E$71,0),IF(BJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ393=1,BK393=0),BK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$393=1,'Funding Plan'!$E$71,0),IF(BK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK393=1,BL393=0),BL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$393=1,'Funding Plan'!$E$71,0),IF(BL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL393=1,BM393=0),BM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$393=1,'Funding Plan'!$E$71,0),IF(BM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM393=1,BN393=0),BN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$393=1,'Funding Plan'!$E$71,0),IF(BN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN393=1,BO393=0),BO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$393=1,'Funding Plan'!$E$71,0),IF(BO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO393=1,BP393=0),BP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$393=1,'Funding Plan'!$E$71,0),IF(BP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP393=1,BQ393=0),BQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$393=1,'Funding Plan'!$E$71,0),IF(BQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ393=1,BR393=0),BR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$393=1,'Funding Plan'!$E$71,0),IF(BR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR393=1,BS393=0),BS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$393=1,'Funding Plan'!$E$71,0),IF(BS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS393=1,BT393=0),BT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$393=1,'Funding Plan'!$E$71,0),IF(BT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT393=1,BU393=0),BU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$393=1,'Funding Plan'!$E$71,0),IF(BU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU393=1,BV393=0),BV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$393=1,'Funding Plan'!$E$71,0),IF(BV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV393=1,BW393=0),BW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$393=1,'Funding Plan'!$E$71,0),IF(BW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW393=1,BX393=0),BX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$393=1,'Funding Plan'!$E$71,0),IF(BX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX393=1,BY393=0),BY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$393=1,'Funding Plan'!$E$71,0),IF(BY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY393=1,BZ393=0),BZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$393=1,'Funding Plan'!$E$71,0),IF(BZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ393=1,CA393=0),CA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$393=1,'Funding Plan'!$E$71,0),IF(CA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA393=1,CB393=0),CB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$393=1,'Funding Plan'!$E$71,0),IF(CB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB393=1,CC393=0),CC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$393=1,'Funding Plan'!$E$71,0),IF(CC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC393=1,CD393=0),CD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$393=1,'Funding Plan'!$E$71,0),IF(CD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD393=1,CE393=0),CE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$393=1,'Funding Plan'!$E$71,0),IF(CE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE393=1,CF393=0),CF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$393=1,'Funding Plan'!$E$71,0),IF(CF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF393=1,CG393=0),CG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$393=1,'Funding Plan'!$E$71,0),IF(CG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG393=1,CH393=0),CH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$393=1,'Funding Plan'!$E$71,0),IF(CH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH393=1,CI393=0),CI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$393=1,'Funding Plan'!$E$71,0),IF(CI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI393=1,CJ393=0),CJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$393=1,'Funding Plan'!$E$71,0),IF(CJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ393=1,CK393=0),CK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$393=1,'Funding Plan'!$E$71,0),IF(CK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK393=1,CL393=0),CL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$393=1,'Funding Plan'!$E$71,0),IF(CL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL393=1,CM393=0),CM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$393=1,'Funding Plan'!$E$71,0),IF(CM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM393=1,CN393=0),CN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$393=1,'Funding Plan'!$E$71,0),IF(CN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN393=1,CO393=0),CO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$393=1,'Funding Plan'!$E$71,0),IF(CO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO393=1,CP393=0),CP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$393=1,'Funding Plan'!$E$71,0),IF(CP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP393=1,CQ393=0),CQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$393=1,'Funding Plan'!$E$71,0),IF(CQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ393=1,CR393=0),CR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$393=1,'Funding Plan'!$E$71,0),IF(CR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR393=1,CS393=0),CS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$393=1,'Funding Plan'!$E$71,0),IF(CS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS393=1,CT393=0),CT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$393=1,'Funding Plan'!$E$71,0),IF(CT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT393=1,CU393=0),CU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$393=1,'Funding Plan'!$E$71,0),IF(CU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU393=1,CV393=0),CV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$393=1,'Funding Plan'!$E$71,0),IF(CV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV393=1,CW393=0),CW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$393=1,'Funding Plan'!$E$71,0),IF(CW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW393=1,CX393=0),CX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$393=1,'Funding Plan'!$E$71,0),IF(CX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX393=1,CY393=0),CY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$393=1,'Funding Plan'!$E$71,0),IF(CY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY393=1,CZ393=0),CZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$393=1,'Funding Plan'!$E$71,0),IF(CZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ393=1,DA393=0),DA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$393=1,'Funding Plan'!$E$71,0),IF(DA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA393=1,DB393=0),DB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$393=1,'Funding Plan'!$E$71,0),IF(DB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB393=1,DC393=0),DC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$393=1,'Funding Plan'!$E$71,0),IF(DC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC393=1,DD393=0),DD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$393=1,'Funding Plan'!$E$71,0),IF(DD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD393=1,DE393=0),DE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$393=1,'Funding Plan'!$E$71,0),IF(DE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE393=1,DF393=0),DF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$393=1,'Funding Plan'!$E$71,0),IF(DF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF393=1,DG393=0),DG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$393=1,'Funding Plan'!$E$71,0),IF(DG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG393=1,DH393=0),DH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$393=1,'Funding Plan'!$E$71,0),IF(DH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH393=1,DI393=0),DI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$393=1,'Funding Plan'!$E$71,0),IF(DI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI393=1,DJ393=0),DJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$393=1,'Funding Plan'!$E$71,0),IF(DJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ393=1,DK393=0),DK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$393=1,'Funding Plan'!$E$71,0),IF(DK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK393=1,DL393=0),DL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$393=1,'Funding Plan'!$E$71,0),IF(DL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL393=1,DM393=0),DM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$393=1,'Funding Plan'!$E$71,0),IF(DM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM393=1,DN393=0),DN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$393=1,'Funding Plan'!$E$71,0),IF(DN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN393=1,DO393=0),DO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$393=1,'Funding Plan'!$E$71,0),IF(DO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO393=1,DP393=0),DP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$393=1,'Funding Plan'!$E$71,0),IF(DP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP393=1,DQ393=0),DQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$393=1,'Funding Plan'!$E$71,0),IF(DQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ393=1,DR393=0),DR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$393=1,'Funding Plan'!$E$71,0),IF(DR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR393=1,DS393=0),DS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$393=1,'Funding Plan'!$E$71,0),IF(DS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS393=1,DT393=0),DT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$393=1,'Funding Plan'!$E$71,0),IF(DT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT393=1,DU393=0),DU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$393=1,'Funding Plan'!$E$71,0),IF(DU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU393=1,DV393=0),DV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$393=1,'Funding Plan'!$E$71,0),IF(DV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV393=1,DW393=0),DW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$393=1,'Funding Plan'!$E$71,0),IF(DW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW393=1,DX393=0),DX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$393=1,'Funding Plan'!$E$71,0),IF(DX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX393=1,DY393=0),DY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$393=1,'Funding Plan'!$E$71,0),IF(DY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY393=1,DZ393=0),DZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$393=1,'Funding Plan'!$E$71,0),IF(DZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ393=1,EA393=0),EA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$393=1,'Funding Plan'!$E$71,0),IF(EA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA393=1,EB393=0),EB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$393=1,'Funding Plan'!$E$71,0),IF(EB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB393=1,EC393=0),EC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$393=1,'Funding Plan'!$E$71,0),IF(EC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC393=1,ED393=0),ED395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$393=1,'Funding Plan'!$E$71,0),IF(ED$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED393=1,EE393=0),EE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$393=1,'Funding Plan'!$E$71,0),IF(EE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE393=1,EF393=0),EF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$393=1,'Funding Plan'!$E$71,0),IF(EF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF393=1,EG393=0),EG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$393=1,'Funding Plan'!$E$71,0),IF(EG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG393=1,EH393=0),EH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$393=1,'Funding Plan'!$E$71,0),IF(EH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH393=1,EI393=0),EI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$393=1,'Funding Plan'!$E$71,0),IF(EI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI393=1,EJ393=0),EJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$393=1,'Funding Plan'!$E$71,0),IF(EJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ393=1,EK393=0),EK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$393=1,'Funding Plan'!$E$71,0),IF(EK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK393=1,EL393=0),EL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$393=1,'Funding Plan'!$E$71,0),IF(EL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL393=1,EM393=0),EM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$393=1,'Funding Plan'!$E$71,0),IF(EM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM393=1,EN393=0),EN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$393=1,'Funding Plan'!$E$71,0),IF(EN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN393=1,EO393=0),EO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$393=1,'Funding Plan'!$E$71,0),IF(EO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO393=1,EP393=0),EP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$393=1,'Funding Plan'!$E$71,0),IF(EP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP393=1,EQ393=0),EQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$393=1,'Funding Plan'!$E$71,0),IF(EQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ393=1,ER393=0),ER395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$393=1,'Funding Plan'!$E$71,0),IF(ER$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER393=1,ES393=0),ES395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$393=1,'Funding Plan'!$E$71,0),IF(ES$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES393=1,ET393=0),ET395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$393=1,'Funding Plan'!$E$71,0),IF(ET$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET393=1,EU393=0),EU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$393=1,'Funding Plan'!$E$71,0),IF(EU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU393=1,EV393=0),EV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$393=1,'Funding Plan'!$E$71,0),IF(EV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV393=1,EW393=0),EW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$393=1,'Funding Plan'!$E$71,0),IF(EW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW393=1,EX393=0),EX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$393=1,'Funding Plan'!$E$71,0),IF(EX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX393=1,EY393=0),EY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$393=1,'Funding Plan'!$E$71,0),IF(EY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY393=1,EZ393=0),EZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$393=1,'Funding Plan'!$E$71,0),IF(EZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ393=1,FA393=0),FA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$393=1,'Funding Plan'!$E$71,0),IF(FA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA393=1,FB393=0),FB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$393=1,'Funding Plan'!$E$71,0),IF(FB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB393=1,FC393=0),FC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$393=1,'Funding Plan'!$E$71,0),IF(FC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC393=1,FD393=0),FD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$393=1,'Funding Plan'!$E$71,0),IF(FD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD393=1,FE393=0),FE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$393=1,'Funding Plan'!$E$71,0),IF(FE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE393=1,FF393=0),FF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$393=1,'Funding Plan'!$E$71,0),IF(FF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF393=1,FG393=0),FG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$393=1,'Funding Plan'!$E$71,0),IF(FG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG393=1,FH393=0),FH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$393=1,'Funding Plan'!$E$71,0),IF(FH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH393=1,FI393=0),FI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$393=1,'Funding Plan'!$E$71,0),IF(FI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI393=1,FJ393=0),FJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$393=1,'Funding Plan'!$E$71,0),IF(FJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ393=1,FK393=0),FK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$393=1,'Funding Plan'!$E$71,0),IF(FK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK393=1,FL393=0),FL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$393=1,'Funding Plan'!$E$71,0),IF(FL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL393=1,FM393=0),FM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$393=1,'Funding Plan'!$E$71,0),IF(FM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM393=1,FN393=0),FN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$393=1,'Funding Plan'!$E$71,0),IF(FN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN393=1,FO393=0),FO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$393=1,'Funding Plan'!$E$71,0),IF(FO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO393=1,FP393=0),FP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$393=1,'Funding Plan'!$E$71,0),IF(FP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP393=1,FQ393=0),FQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$393=1,'Funding Plan'!$E$71,0),IF(FQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ393=1,FR393=0),FR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$393=1,'Funding Plan'!$E$71,0),IF(FR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR393=1,FS393=0),FS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$393=1,'Funding Plan'!$E$71,0),IF(FS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS393=1,FT393=0),FT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$393=1,'Funding Plan'!$E$71,0),IF(FT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT393=1,FU393=0),FU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$393=1,'Funding Plan'!$E$71,0),IF(FU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU393=1,FV393=0),FV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$393=1,'Funding Plan'!$E$71,0),IF(FV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV393=1,FW393=0),FW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$393=1,'Funding Plan'!$E$71,0),IF(FW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW393=1,FX393=0),FX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$393=1,'Funding Plan'!$E$71,0),IF(FX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX393=1,FY393=0),FY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$393=1,'Funding Plan'!$E$71,0),IF(FY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY393=1,FZ393=0),FZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$393=1,'Funding Plan'!$E$71,0),IF(FZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ393=1,GA393=0),GA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$393=1,'Funding Plan'!$E$71,0),IF(GA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA393=1,GB393=0),GB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$393=1,'Funding Plan'!$E$71,0),IF(GB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB393=1,GC393=0),GC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$393=1,'Funding Plan'!$E$71,0),IF(GC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC393=1,GD393=0),GD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$393=1,'Funding Plan'!$E$71,0),IF(GD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD393=1,GE393=0),GE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$393=1,'Funding Plan'!$E$71,0),IF(GE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE393=1,GF393=0),GF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$393=1,'Funding Plan'!$E$71,0),IF(GF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF393=1,GG393=0),GG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$393=1,'Funding Plan'!$E$71,0),IF(GG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG393=1,GH393=0),GH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$393=1,'Funding Plan'!$E$71,0),IF(GH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH393=1,GI393=0),GI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$393=1,'Funding Plan'!$E$71,0),IF(GI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI393=1,GJ393=0),GJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$393=1,'Funding Plan'!$E$71,0),IF(GJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ393=1,GK393=0),GK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$393=1,'Funding Plan'!$E$71,0),IF(GK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK393=1,GL393=0),GL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$393=1,'Funding Plan'!$E$71,0),IF(GL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL393=1,GM393=0),GM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$393=1,'Funding Plan'!$E$71,0),IF(GM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM393=1,GN393=0),GN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$393=1,'Funding Plan'!$E$71,0),IF(GN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN393=1,GO393=0),GO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$393=1,'Funding Plan'!$E$71,0),IF(GO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO393=1,GP393=0),GP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$393=1,'Funding Plan'!$E$71,0),IF(GP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP393=1,GQ393=0),GQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$393=1,'Funding Plan'!$E$71,0),IF(GQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ393=1,GR393=0),GR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$393=1,'Funding Plan'!$E$71,0),IF(GR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR393=1,GS393=0),GS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$393=1,'Funding Plan'!$E$71,0),IF(GS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS393=1,GT393=0),GT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$393=1,'Funding Plan'!$E$71,0),IF(GT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT393=1,GU393=0),GU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$393=1,'Funding Plan'!$E$71,0),IF(GU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU393=1,GV393=0),GV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$393=1,'Funding Plan'!$E$71,0),IF(GV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV393=1,GW393=0),GW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$393=1,'Funding Plan'!$E$71,0),IF(GW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW393=1,GX393=0),GX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$393=1,'Funding Plan'!$E$71,0),IF(GX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX393=1,GY393=0),GY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$393=1,'Funding Plan'!$E$71,0),IF(GY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY393=1,GZ393=0),GZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$393=1,'Funding Plan'!$E$71,0),IF(GZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ393=1,HA393=0),HA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$393=1,'Funding Plan'!$E$71,0),IF(HA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA393=1,HB393=0),HB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$393=1,'Funding Plan'!$E$71,0),IF(HB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB393=1,HC393=0),HC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$393=1,'Funding Plan'!$E$71,0),IF(HC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC393=1,HD393=0),HD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$393=1,'Funding Plan'!$E$71,0),IF(HD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD393=1,HE393=0),HE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$393=1,'Funding Plan'!$E$71,0),IF(HE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE393=1,HF393=0),HF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$393=1,'Funding Plan'!$E$71,0),IF(HF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF393=1,HG393=0),HG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$393=1,'Funding Plan'!$E$71,0),IF(HG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG393=1,HH393=0),HH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$393=1,'Funding Plan'!$E$71,0),IF(HH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH393=1,HI393=0),HI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$393=1,'Funding Plan'!$E$71,0),IF(HI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI393=1,HJ393=0),HJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$393=1,'Funding Plan'!$E$71,0),IF(HJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ393=1,HK393=0),HK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$393=1,'Funding Plan'!$E$71,0),IF(HK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK393=1,HL393=0),HL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$393=1,'Funding Plan'!$E$71,0),IF(HL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL393=1,HM393=0),HM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$393=1,'Funding Plan'!$E$71,0),IF(HM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM393=1,HN393=0),HN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$393=1,'Funding Plan'!$E$71,0),IF(HN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN393=1,HO393=0),HO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$393=1,'Funding Plan'!$E$71,0),IF(HO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO393=1,HP393=0),HP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$393=1,'Funding Plan'!$E$71,0),IF(HP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP393=1,HQ393=0),HQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$393=1,'Funding Plan'!$E$71,0),IF(HQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ393=1,HR393=0),HR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$393=1,'Funding Plan'!$E$71,0),IF(HR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR393=1,HS393=0),HS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$393=1,'Funding Plan'!$E$71,0),IF(HS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS393=1,HT393=0),HT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$393=1,'Funding Plan'!$E$71,0),IF(HT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT393=1,HU393=0),HU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$393=1,'Funding Plan'!$E$71,0),IF(HU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU393=1,HV393=0),HV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$393=1,'Funding Plan'!$E$71,0),IF(HV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV393=1,HW393=0),HW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$393=1,'Funding Plan'!$E$71,0),IF(HW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW393=1,HX393=0),HX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$393=1,'Funding Plan'!$E$71,0),IF(HX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX393=1,HY393=0),HY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$393=1,'Funding Plan'!$E$71,0),IF(HY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY393=1,HZ393=0),HZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$393=1,'Funding Plan'!$E$71,0),IF(HZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ393=1,IA393=0),IA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$393=1,'Funding Plan'!$E$71,0),IF(IA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA393=1,IB393=0),IB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$393=1,'Funding Plan'!$E$71,0),IF(IB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB393=1,IC393=0),IC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$393=1,'Funding Plan'!$E$71,0),IF(IC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC393=1,ID393=0),ID395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$393=1,'Funding Plan'!$E$71,0),IF(ID$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID393=1,IE393=0),IE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$393=1,'Funding Plan'!$E$71,0),IF(IE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE393=1,IF393=0),IF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$393=1,'Funding Plan'!$E$71,0),IF(IF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF393=1,IG393=0),IG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$393=1,'Funding Plan'!$E$71,0),IF(IG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG393=1,IH393=0),IH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$393=1,'Funding Plan'!$E$71,0),IF(IH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH393=1,II393=0),II395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$393=1,'Funding Plan'!$E$71,0),IF(II$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II393=1,IJ393=0),IJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$393=1,'Funding Plan'!$E$71,0),IF(IJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ393=1,IK393=0),IK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$393=1,'Funding Plan'!$E$71,0),IF(IK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK393=1,IL393=0),IL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$393=1,'Funding Plan'!$E$71,0),IF(IL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL393=1,IM393=0),IM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$393=1,'Funding Plan'!$E$71,0),IF(IM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM393=1,IN393=0),IN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$393=1,'Funding Plan'!$E$71,0),IF(IN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN393=1,IO393=0),IO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$393=1,'Funding Plan'!$E$71,0),IF(IO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO393=1,IP393=0),IP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$393=1,'Funding Plan'!$E$71,0),IF(IP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP393=1,IQ393=0),IQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$393=1,'Funding Plan'!$E$71,0),IF(IQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ393=1,IR393=0),IR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$393=1,'Funding Plan'!$E$71,0),IF(IR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR393=1,IS393=0),IS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$393=1,'Funding Plan'!$E$71,0),IF(IS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS393=1,IT393=0),IT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$393=1,'Funding Plan'!$E$71,0),IF(IT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT393=1,IU393=0),IU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$393=1,'Funding Plan'!$E$71,0),IF(IU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU393=1,IV393=0),IV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$393=1,'Funding Plan'!$E$71,0),IF(IV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV393=1,IW393=0),IW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$393=1,'Funding Plan'!$E$71,0),IF(IW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW393=1,IX393=0),IX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$393=1,'Funding Plan'!$E$71,0),IF(IX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX393=1,IY393=0),IY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$393=1,'Funding Plan'!$E$71,0),IF(IY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY393=1,IZ393=0),IZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$393=1,'Funding Plan'!$E$71,0),IF(IZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ393=1,JA393=0),JA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$393=1,'Funding Plan'!$E$71,0),IF(JA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA393=1,JB393=0),JB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$393=1,'Funding Plan'!$E$71,0),IF(JB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB393=1,JC393=0),JC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$393=1,'Funding Plan'!$E$71,0),IF(JC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC393=1,JD393=0),JD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$393=1,'Funding Plan'!$E$71,0),IF(JD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD393=1,JE393=0),JE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$393=1,'Funding Plan'!$E$71,0),IF(JE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE393=1,JF393=0),JF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$393=1,'Funding Plan'!$E$71,0),IF(JF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF393=1,JG393=0),JG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$393=1,'Funding Plan'!$E$71,0),IF(JG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG393=1,JH393=0),JH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$393=1,'Funding Plan'!$E$71,0),IF(JH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH393=1,JI393=0),JI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$393=1,'Funding Plan'!$E$71,0),IF(JI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI393=1,JJ393=0),JJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$393=1,'Funding Plan'!$E$71,0),IF(JJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ393=1,JK393=0),JK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$393=1,'Funding Plan'!$E$71,0),IF(JK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK393=1,JL393=0),JL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$393=1,'Funding Plan'!$E$71,0),IF(JL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL393=1,JM393=0),JM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$393=1,'Funding Plan'!$E$71,0),IF(JM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM393=1,JN393=0),JN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$393=1,'Funding Plan'!$E$71,0),IF(JN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN393=1,JO393=0),JO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$393=1,'Funding Plan'!$E$71,0),IF(JO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO393=1,JP393=0),JP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$393=1,'Funding Plan'!$E$71,0),IF(JP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP393=1,JQ393=0),JQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$393=1,'Funding Plan'!$E$71,0),IF(JQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ393=1,JR393=0),JR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$393=1,'Funding Plan'!$E$71,0),IF(JR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR393=1,JS393=0),JS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$393=1,'Funding Plan'!$E$71,0),IF(JS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS393=1,JT393=0),JT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$393=1,'Funding Plan'!$E$71,0),IF(JT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT393=1,JU393=0),JU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$393=1,'Funding Plan'!$E$71,0),IF(JU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU393=1,JV393=0),JV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$393=1,'Funding Plan'!$E$71,0),IF(JV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV393=1,JW393=0),JW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$393=1,'Funding Plan'!$E$71,0),IF(JW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW393=1,JX393=0),JX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$393=1,'Funding Plan'!$E$71,0),IF(JX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX393=1,JY393=0),JY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$393=1,'Funding Plan'!$E$71,0),IF(JY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY393=1,JZ393=0),JZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$393=1,'Funding Plan'!$E$71,0),IF(JZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ393=1,KA393=0),KA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$393=1,'Funding Plan'!$E$71,0),IF(KA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA393=1,KB393=0),KB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$393=1,'Funding Plan'!$E$71,0),IF(KB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB393=1,KC393=0),KC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$393=1,'Funding Plan'!$E$71,0),IF(KC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC393=1,KD393=0),KD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$393=1,'Funding Plan'!$E$71,0),IF(KD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD393=1,KE393=0),KE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$393=1,'Funding Plan'!$E$71,0),IF(KE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE393=1,KF393=0),KF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$393=1,'Funding Plan'!$E$71,0),IF(KF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF393=1,KG393=0),KG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$393=1,'Funding Plan'!$E$71,0),IF(KG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG393=1,KH393=0),KH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$393=1,'Funding Plan'!$E$71,0),IF(KH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH393=1,KI393=0),KI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$393=1,'Funding Plan'!$E$71,0),IF(KI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI393=1,KJ393=0),KJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$393=1,'Funding Plan'!$E$71,0),IF(KJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ393=1,KK393=0),KK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$393=1,'Funding Plan'!$E$71,0),IF(KK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK393=1,KL393=0),KL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$393=1,'Funding Plan'!$E$71,0),IF(KL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL393=1,KM393=0),KM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$393=1,'Funding Plan'!$E$71,0),IF(KM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM393=1,KN393=0),KN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$393=1,'Funding Plan'!$E$71,0),IF(KN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN393=1,KO393=0),KO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$393=1,'Funding Plan'!$E$71,0),IF(KO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO393=1,KP393=0),KP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$393=1,'Funding Plan'!$E$71,0),IF(KP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP393=1,KQ393=0),KQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$393=1,'Funding Plan'!$E$71,0),IF(KQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ393=1,KR393=0),KR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$393=1,'Funding Plan'!$E$71,0),IF(KR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR393=1,KS393=0),KS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$393=1,'Funding Plan'!$E$71,0),IF(KS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS393=1,KT393=0),KT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$393=1,'Funding Plan'!$E$71,0),IF(KT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT393=1,KU393=0),KU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$393=1,'Funding Plan'!$E$71,0),IF(KU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU393=1,KV393=0),KV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$393=1,'Funding Plan'!$E$71,0),IF(KV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV393=1,KW393=0),KW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$393=1,'Funding Plan'!$E$71,0),IF(KW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW393=1,KX393=0),KX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$393=1,'Funding Plan'!$E$71,0),IF(KX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX393=1,KY393=0),KY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$393=1,'Funding Plan'!$E$71,0),IF(KY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY393=1,KZ393=0),KZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$393=1,'Funding Plan'!$E$71,0),IF(KZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ393=1,LA393=0),LA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$393=1,'Funding Plan'!$E$71,0),IF(LA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA393=1,LB393=0),LB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$393=1,'Funding Plan'!$E$71,0),IF(LB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB393=1,LC393=0),LC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$393=1,'Funding Plan'!$E$71,0),IF(LC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC393=1,LD393=0),LD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$393=1,'Funding Plan'!$E$71,0),IF(LD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD393=1,LE393=0),LE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$393=1,'Funding Plan'!$E$71,0),IF(LE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE393=1,LF393=0),LF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$393=1,'Funding Plan'!$E$71,0),IF(LF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF393=1,LG393=0),LG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$393=1,'Funding Plan'!$E$71,0),IF(LG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG393=1,LH393=0),LH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$393=1,'Funding Plan'!$E$71,0),IF(LH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH393=1,LI393=0),LI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$393=1,'Funding Plan'!$E$71,0),IF(LI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI393=1,LJ393=0),LJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$393=1,'Funding Plan'!$E$71,0),IF(LJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ393=1,LK393=0),LK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$393=1,'Funding Plan'!$E$71,0),IF(LK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK393=1,LL393=0),LL395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$393=1,'Funding Plan'!$E$71,0),IF(LL$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL393=1,LM393=0),LM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$393=1,'Funding Plan'!$E$71,0),IF(LM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM393=1,LN393=0),LN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$393=1,'Funding Plan'!$E$71,0),IF(LN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN393=1,LO393=0),LO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$393=1,'Funding Plan'!$E$71,0),IF(LO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO393=1,LP393=0),LP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$393=1,'Funding Plan'!$E$71,0),IF(LP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP393=1,LQ393=0),LQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$393=1,'Funding Plan'!$E$71,0),IF(LQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ393=1,LR393=0),LR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$393=1,'Funding Plan'!$E$71,0),IF(LR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR393=1,LS393=0),LS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$393=1,'Funding Plan'!$E$71,0),IF(LS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS393=1,LT393=0),LT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$393=1,'Funding Plan'!$E$71,0),IF(LT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT393=1,LU393=0),LU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$393=1,'Funding Plan'!$E$71,0),IF(LU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU393=1,LV393=0),LV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$393=1,'Funding Plan'!$E$71,0),IF(LV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV393=1,LW393=0),LW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$393=1,'Funding Plan'!$E$71,0),IF(LW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW393=1,LX393=0),LX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$393=1,'Funding Plan'!$E$71,0),IF(LX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX393=1,LY393=0),LY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$393=1,'Funding Plan'!$E$71,0),IF(LY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY393=1,LZ393=0),LZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$393=1,'Funding Plan'!$E$71,0),IF(LZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ393=1,MA393=0),MA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$393=1,'Funding Plan'!$E$71,0),IF(MA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA393=1,MB393=0),MB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$393=1,'Funding Plan'!$E$71,0),IF(MB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB393=1,MC393=0),MC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$393=1,'Funding Plan'!$E$71,0),IF(MC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC393=1,MD393=0),MD395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$393=1,'Funding Plan'!$E$71,0),IF(MD$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD393=1,ME393=0),ME395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$393=1,'Funding Plan'!$E$71,0),IF(ME$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME393=1,MF393=0),MF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$393=1,'Funding Plan'!$E$71,0),IF(MF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF393=1,MG393=0),MG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$393=1,'Funding Plan'!$E$71,0),IF(MG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG393=1,MH393=0),MH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$393=1,'Funding Plan'!$E$71,0),IF(MH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH393=1,MI393=0),MI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$393=1,'Funding Plan'!$E$71,0),IF(MI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI393=1,MJ393=0),MJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$393=1,'Funding Plan'!$E$71,0),IF(MJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ393=1,MK393=0),MK395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$393=1,'Funding Plan'!$E$71,0),IF(MK$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK393=1,ML393=0),ML395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$393=1,'Funding Plan'!$E$71,0),IF(ML$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML393=1,MM393=0),MM395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$393=1,'Funding Plan'!$E$71,0),IF(MM$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM393=1,MN393=0),MN395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$393=1,'Funding Plan'!$E$71,0),IF(MN$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN393=1,MO393=0),MO395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$393=1,'Funding Plan'!$E$71,0),IF(MO$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO393=1,MP393=0),MP395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$393=1,'Funding Plan'!$E$71,0),IF(MP$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP393=1,MQ393=0),MQ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$393=1,'Funding Plan'!$E$71,0),IF(MQ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ393=1,MR393=0),MR395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$393=1,'Funding Plan'!$E$71,0),IF(MR$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR393=1,MS393=0),MS395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$393=1,'Funding Plan'!$E$71,0),IF(MS$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS393=1,MT393=0),MT395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$393=1,'Funding Plan'!$E$71,0),IF(MT$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT393=1,MU393=0),MU395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$393=1,'Funding Plan'!$E$71,0),IF(MU$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU393=1,MV393=0),MV395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$393=1,'Funding Plan'!$E$71,0),IF(MV$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV393=1,MW393=0),MW395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$393=1,'Funding Plan'!$E$71,0),IF(MW$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW393=1,MX393=0),MX395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$393=1,'Funding Plan'!$E$71,0),IF(MX$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX393=1,MY393=0),MY395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$393=1,'Funding Plan'!$E$71,0),IF(MY$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY393=1,MZ393=0),MZ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$393=1,'Funding Plan'!$E$71,0),IF(MZ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ393=1,NA393=0),NA395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$393=1,'Funding Plan'!$E$71,0),IF(NA$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA393=1,NB393=0),NB395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$393=1,'Funding Plan'!$E$71,0),IF(NB$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB393=1,NC393=0),NC395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$393=1,'Funding Plan'!$E$71,0),IF(NC$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC393=1,ND393=0),ND395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$393=1,'Funding Plan'!$E$71,0),IF(ND$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND393=1,NE393=0),NE395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$393=1,'Funding Plan'!$E$71,0),IF(NE$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE393=1,NF393=0),NF395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$393=1,'Funding Plan'!$E$71,0),IF(NF$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF393=1,NG393=0),NG395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$393=1,'Funding Plan'!$E$71,0),IF(NG$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG393=1,NH393=0),NH395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$393=1,'Funding Plan'!$E$71,0),IF(NH$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH393=1,NI393=0),NI395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$393=1,'Funding Plan'!$E$71,0),IF(NI$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI393=1,NJ393=0),NJ395,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$393>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$393+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$393=1,'Funding Plan'!$E$71,0),IF(NJ$393>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C395+C398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO395+BO398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA395+EA398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM395+GM398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY395+IY398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK395+LK398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ391>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #6"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!C339,IF('Funding Plan'!$H$25='Funding Schedule'!C340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!D339,IF('Funding Plan'!$H$25='Funding Schedule'!D340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!E339,IF('Funding Plan'!$H$25='Funding Schedule'!E340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!F339,IF('Funding Plan'!$H$25='Funding Schedule'!F340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!G339,IF('Funding Plan'!$H$25='Funding Schedule'!G340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!H339,IF('Funding Plan'!$H$25='Funding Schedule'!H340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!I339,IF('Funding Plan'!$H$25='Funding Schedule'!I340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!J339,IF('Funding Plan'!$H$25='Funding Schedule'!J340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!K339,IF('Funding Plan'!$H$25='Funding Schedule'!K340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!L339,IF('Funding Plan'!$H$25='Funding Schedule'!L340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!M339,IF('Funding Plan'!$H$25='Funding Schedule'!M340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!N339,IF('Funding Plan'!$H$25='Funding Schedule'!N340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!O339,IF('Funding Plan'!$H$25='Funding Schedule'!O340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!P339,IF('Funding Plan'!$H$25='Funding Schedule'!P340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!Q339,IF('Funding Plan'!$H$25='Funding Schedule'!Q340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!R339,IF('Funding Plan'!$H$25='Funding Schedule'!R340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!S339,IF('Funding Plan'!$H$25='Funding Schedule'!S340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!T339,IF('Funding Plan'!$H$25='Funding Schedule'!T340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!U339,IF('Funding Plan'!$H$25='Funding Schedule'!U340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!V339,IF('Funding Plan'!$H$25='Funding Schedule'!V340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!W339,IF('Funding Plan'!$H$25='Funding Schedule'!W340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!X339,IF('Funding Plan'!$H$25='Funding Schedule'!X340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!Y339,IF('Funding Plan'!$H$25='Funding Schedule'!Y340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!Z339,IF('Funding Plan'!$H$25='Funding Schedule'!Z340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AA339,IF('Funding Plan'!$H$25='Funding Schedule'!AA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AB339,IF('Funding Plan'!$H$25='Funding Schedule'!AB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AC339,IF('Funding Plan'!$H$25='Funding Schedule'!AC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AD339,IF('Funding Plan'!$H$25='Funding Schedule'!AD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AE339,IF('Funding Plan'!$H$25='Funding Schedule'!AE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AF339,IF('Funding Plan'!$H$25='Funding Schedule'!AF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AG339,IF('Funding Plan'!$H$25='Funding Schedule'!AG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AH339,IF('Funding Plan'!$H$25='Funding Schedule'!AH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AI339,IF('Funding Plan'!$H$25='Funding Schedule'!AI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AJ339,IF('Funding Plan'!$H$25='Funding Schedule'!AJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AK339,IF('Funding Plan'!$H$25='Funding Schedule'!AK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AL339,IF('Funding Plan'!$H$25='Funding Schedule'!AL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AM339,IF('Funding Plan'!$H$25='Funding Schedule'!AM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AN339,IF('Funding Plan'!$H$25='Funding Schedule'!AN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AO339,IF('Funding Plan'!$H$25='Funding Schedule'!AO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AP339,IF('Funding Plan'!$H$25='Funding Schedule'!AP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AQ339,IF('Funding Plan'!$H$25='Funding Schedule'!AQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AR339,IF('Funding Plan'!$H$25='Funding Schedule'!AR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AS339,IF('Funding Plan'!$H$25='Funding Schedule'!AS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AT339,IF('Funding Plan'!$H$25='Funding Schedule'!AT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AU339,IF('Funding Plan'!$H$25='Funding Schedule'!AU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AV339,IF('Funding Plan'!$H$25='Funding Schedule'!AV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AW339,IF('Funding Plan'!$H$25='Funding Schedule'!AW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AX339,IF('Funding Plan'!$H$25='Funding Schedule'!AX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AY339,IF('Funding Plan'!$H$25='Funding Schedule'!AY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!AZ339,IF('Funding Plan'!$H$25='Funding Schedule'!AZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BA339,IF('Funding Plan'!$H$25='Funding Schedule'!BA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BB339,IF('Funding Plan'!$H$25='Funding Schedule'!BB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BC339,IF('Funding Plan'!$H$25='Funding Schedule'!BC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BD339,IF('Funding Plan'!$H$25='Funding Schedule'!BD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BE339,IF('Funding Plan'!$H$25='Funding Schedule'!BE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BF339,IF('Funding Plan'!$H$25='Funding Schedule'!BF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BG339,IF('Funding Plan'!$H$25='Funding Schedule'!BG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BH339,IF('Funding Plan'!$H$25='Funding Schedule'!BH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BI339,IF('Funding Plan'!$H$25='Funding Schedule'!BI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BJ339,IF('Funding Plan'!$H$25='Funding Schedule'!BJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BK339,IF('Funding Plan'!$H$25='Funding Schedule'!BK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BL339,IF('Funding Plan'!$H$25='Funding Schedule'!BL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BM339,IF('Funding Plan'!$H$25='Funding Schedule'!BM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BN339,IF('Funding Plan'!$H$25='Funding Schedule'!BN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BO339,IF('Funding Plan'!$H$25='Funding Schedule'!BO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BP339,IF('Funding Plan'!$H$25='Funding Schedule'!BP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BQ339,IF('Funding Plan'!$H$25='Funding Schedule'!BQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BR339,IF('Funding Plan'!$H$25='Funding Schedule'!BR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BS339,IF('Funding Plan'!$H$25='Funding Schedule'!BS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BT339,IF('Funding Plan'!$H$25='Funding Schedule'!BT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BU339,IF('Funding Plan'!$H$25='Funding Schedule'!BU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BV339,IF('Funding Plan'!$H$25='Funding Schedule'!BV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BW339,IF('Funding Plan'!$H$25='Funding Schedule'!BW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BX339,IF('Funding Plan'!$H$25='Funding Schedule'!BX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BY339,IF('Funding Plan'!$H$25='Funding Schedule'!BY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!BZ339,IF('Funding Plan'!$H$25='Funding Schedule'!BZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CA339,IF('Funding Plan'!$H$25='Funding Schedule'!CA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CB339,IF('Funding Plan'!$H$25='Funding Schedule'!CB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CC339,IF('Funding Plan'!$H$25='Funding Schedule'!CC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CD339,IF('Funding Plan'!$H$25='Funding Schedule'!CD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CE339,IF('Funding Plan'!$H$25='Funding Schedule'!CE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CF339,IF('Funding Plan'!$H$25='Funding Schedule'!CF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CG339,IF('Funding Plan'!$H$25='Funding Schedule'!CG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CH339,IF('Funding Plan'!$H$25='Funding Schedule'!CH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CI339,IF('Funding Plan'!$H$25='Funding Schedule'!CI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CJ339,IF('Funding Plan'!$H$25='Funding Schedule'!CJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CK339,IF('Funding Plan'!$H$25='Funding Schedule'!CK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CL339,IF('Funding Plan'!$H$25='Funding Schedule'!CL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CM339,IF('Funding Plan'!$H$25='Funding Schedule'!CM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CN339,IF('Funding Plan'!$H$25='Funding Schedule'!CN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CO339,IF('Funding Plan'!$H$25='Funding Schedule'!CO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CP339,IF('Funding Plan'!$H$25='Funding Schedule'!CP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CQ339,IF('Funding Plan'!$H$25='Funding Schedule'!CQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CR339,IF('Funding Plan'!$H$25='Funding Schedule'!CR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CS339,IF('Funding Plan'!$H$25='Funding Schedule'!CS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CT339,IF('Funding Plan'!$H$25='Funding Schedule'!CT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CU339,IF('Funding Plan'!$H$25='Funding Schedule'!CU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CV339,IF('Funding Plan'!$H$25='Funding Schedule'!CV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CW339,IF('Funding Plan'!$H$25='Funding Schedule'!CW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CX339,IF('Funding Plan'!$H$25='Funding Schedule'!CX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CY339,IF('Funding Plan'!$H$25='Funding Schedule'!CY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!CZ339,IF('Funding Plan'!$H$25='Funding Schedule'!CZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DA339,IF('Funding Plan'!$H$25='Funding Schedule'!DA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DB339,IF('Funding Plan'!$H$25='Funding Schedule'!DB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DC339,IF('Funding Plan'!$H$25='Funding Schedule'!DC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DD339,IF('Funding Plan'!$H$25='Funding Schedule'!DD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DE339,IF('Funding Plan'!$H$25='Funding Schedule'!DE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DF339,IF('Funding Plan'!$H$25='Funding Schedule'!DF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DG339,IF('Funding Plan'!$H$25='Funding Schedule'!DG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DH339,IF('Funding Plan'!$H$25='Funding Schedule'!DH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DI339,IF('Funding Plan'!$H$25='Funding Schedule'!DI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DJ339,IF('Funding Plan'!$H$25='Funding Schedule'!DJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DK339,IF('Funding Plan'!$H$25='Funding Schedule'!DK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DL339,IF('Funding Plan'!$H$25='Funding Schedule'!DL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DM339,IF('Funding Plan'!$H$25='Funding Schedule'!DM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DN339,IF('Funding Plan'!$H$25='Funding Schedule'!DN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DO339,IF('Funding Plan'!$H$25='Funding Schedule'!DO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DP339,IF('Funding Plan'!$H$25='Funding Schedule'!DP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DQ339,IF('Funding Plan'!$H$25='Funding Schedule'!DQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DR339,IF('Funding Plan'!$H$25='Funding Schedule'!DR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DS339,IF('Funding Plan'!$H$25='Funding Schedule'!DS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DT339,IF('Funding Plan'!$H$25='Funding Schedule'!DT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DU339,IF('Funding Plan'!$H$25='Funding Schedule'!DU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DV339,IF('Funding Plan'!$H$25='Funding Schedule'!DV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DW339,IF('Funding Plan'!$H$25='Funding Schedule'!DW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DX339,IF('Funding Plan'!$H$25='Funding Schedule'!DX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DY339,IF('Funding Plan'!$H$25='Funding Schedule'!DY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!DZ339,IF('Funding Plan'!$H$25='Funding Schedule'!DZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EA339,IF('Funding Plan'!$H$25='Funding Schedule'!EA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EB339,IF('Funding Plan'!$H$25='Funding Schedule'!EB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EC339,IF('Funding Plan'!$H$25='Funding Schedule'!EC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ED339,IF('Funding Plan'!$H$25='Funding Schedule'!ED340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EE339,IF('Funding Plan'!$H$25='Funding Schedule'!EE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EF339,IF('Funding Plan'!$H$25='Funding Schedule'!EF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EG339,IF('Funding Plan'!$H$25='Funding Schedule'!EG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EH339,IF('Funding Plan'!$H$25='Funding Schedule'!EH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EI339,IF('Funding Plan'!$H$25='Funding Schedule'!EI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EJ339,IF('Funding Plan'!$H$25='Funding Schedule'!EJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EK339,IF('Funding Plan'!$H$25='Funding Schedule'!EK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EL339,IF('Funding Plan'!$H$25='Funding Schedule'!EL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EM339,IF('Funding Plan'!$H$25='Funding Schedule'!EM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EN339,IF('Funding Plan'!$H$25='Funding Schedule'!EN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EO339,IF('Funding Plan'!$H$25='Funding Schedule'!EO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EP339,IF('Funding Plan'!$H$25='Funding Schedule'!EP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EQ339,IF('Funding Plan'!$H$25='Funding Schedule'!EQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ER339,IF('Funding Plan'!$H$25='Funding Schedule'!ER340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ES339,IF('Funding Plan'!$H$25='Funding Schedule'!ES340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ET339,IF('Funding Plan'!$H$25='Funding Schedule'!ET340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EU339,IF('Funding Plan'!$H$25='Funding Schedule'!EU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EV339,IF('Funding Plan'!$H$25='Funding Schedule'!EV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EW339,IF('Funding Plan'!$H$25='Funding Schedule'!EW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EX339,IF('Funding Plan'!$H$25='Funding Schedule'!EX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EY339,IF('Funding Plan'!$H$25='Funding Schedule'!EY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!EZ339,IF('Funding Plan'!$H$25='Funding Schedule'!EZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FA339,IF('Funding Plan'!$H$25='Funding Schedule'!FA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FB339,IF('Funding Plan'!$H$25='Funding Schedule'!FB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FC339,IF('Funding Plan'!$H$25='Funding Schedule'!FC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FD339,IF('Funding Plan'!$H$25='Funding Schedule'!FD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FE339,IF('Funding Plan'!$H$25='Funding Schedule'!FE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FF339,IF('Funding Plan'!$H$25='Funding Schedule'!FF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FG339,IF('Funding Plan'!$H$25='Funding Schedule'!FG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FH339,IF('Funding Plan'!$H$25='Funding Schedule'!FH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FI339,IF('Funding Plan'!$H$25='Funding Schedule'!FI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FJ339,IF('Funding Plan'!$H$25='Funding Schedule'!FJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FK339,IF('Funding Plan'!$H$25='Funding Schedule'!FK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FL339,IF('Funding Plan'!$H$25='Funding Schedule'!FL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FM339,IF('Funding Plan'!$H$25='Funding Schedule'!FM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FN339,IF('Funding Plan'!$H$25='Funding Schedule'!FN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FO339,IF('Funding Plan'!$H$25='Funding Schedule'!FO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FP339,IF('Funding Plan'!$H$25='Funding Schedule'!FP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FQ339,IF('Funding Plan'!$H$25='Funding Schedule'!FQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FR339,IF('Funding Plan'!$H$25='Funding Schedule'!FR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FS339,IF('Funding Plan'!$H$25='Funding Schedule'!FS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FT339,IF('Funding Plan'!$H$25='Funding Schedule'!FT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FU339,IF('Funding Plan'!$H$25='Funding Schedule'!FU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FV339,IF('Funding Plan'!$H$25='Funding Schedule'!FV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FW339,IF('Funding Plan'!$H$25='Funding Schedule'!FW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FX339,IF('Funding Plan'!$H$25='Funding Schedule'!FX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FY339,IF('Funding Plan'!$H$25='Funding Schedule'!FY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!FZ339,IF('Funding Plan'!$H$25='Funding Schedule'!FZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GA339,IF('Funding Plan'!$H$25='Funding Schedule'!GA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GB339,IF('Funding Plan'!$H$25='Funding Schedule'!GB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GC339,IF('Funding Plan'!$H$25='Funding Schedule'!GC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GD339,IF('Funding Plan'!$H$25='Funding Schedule'!GD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GE339,IF('Funding Plan'!$H$25='Funding Schedule'!GE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GF339,IF('Funding Plan'!$H$25='Funding Schedule'!GF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GG339,IF('Funding Plan'!$H$25='Funding Schedule'!GG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GH339,IF('Funding Plan'!$H$25='Funding Schedule'!GH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GI339,IF('Funding Plan'!$H$25='Funding Schedule'!GI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GJ339,IF('Funding Plan'!$H$25='Funding Schedule'!GJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GK339,IF('Funding Plan'!$H$25='Funding Schedule'!GK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GL339,IF('Funding Plan'!$H$25='Funding Schedule'!GL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GM339,IF('Funding Plan'!$H$25='Funding Schedule'!GM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GN339,IF('Funding Plan'!$H$25='Funding Schedule'!GN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GO339,IF('Funding Plan'!$H$25='Funding Schedule'!GO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GP339,IF('Funding Plan'!$H$25='Funding Schedule'!GP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GQ339,IF('Funding Plan'!$H$25='Funding Schedule'!GQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GR339,IF('Funding Plan'!$H$25='Funding Schedule'!GR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GS339,IF('Funding Plan'!$H$25='Funding Schedule'!GS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GT339,IF('Funding Plan'!$H$25='Funding Schedule'!GT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GU339,IF('Funding Plan'!$H$25='Funding Schedule'!GU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GV339,IF('Funding Plan'!$H$25='Funding Schedule'!GV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GW339,IF('Funding Plan'!$H$25='Funding Schedule'!GW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GX339,IF('Funding Plan'!$H$25='Funding Schedule'!GX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GY339,IF('Funding Plan'!$H$25='Funding Schedule'!GY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!GZ339,IF('Funding Plan'!$H$25='Funding Schedule'!GZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HA339,IF('Funding Plan'!$H$25='Funding Schedule'!HA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HB339,IF('Funding Plan'!$H$25='Funding Schedule'!HB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HC339,IF('Funding Plan'!$H$25='Funding Schedule'!HC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HD339,IF('Funding Plan'!$H$25='Funding Schedule'!HD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HE339,IF('Funding Plan'!$H$25='Funding Schedule'!HE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HF339,IF('Funding Plan'!$H$25='Funding Schedule'!HF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HG339,IF('Funding Plan'!$H$25='Funding Schedule'!HG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HH339,IF('Funding Plan'!$H$25='Funding Schedule'!HH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HI339,IF('Funding Plan'!$H$25='Funding Schedule'!HI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HJ339,IF('Funding Plan'!$H$25='Funding Schedule'!HJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HK339,IF('Funding Plan'!$H$25='Funding Schedule'!HK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HL339,IF('Funding Plan'!$H$25='Funding Schedule'!HL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HM339,IF('Funding Plan'!$H$25='Funding Schedule'!HM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HN339,IF('Funding Plan'!$H$25='Funding Schedule'!HN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HO339,IF('Funding Plan'!$H$25='Funding Schedule'!HO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HP339,IF('Funding Plan'!$H$25='Funding Schedule'!HP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HQ339,IF('Funding Plan'!$H$25='Funding Schedule'!HQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HR339,IF('Funding Plan'!$H$25='Funding Schedule'!HR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HS339,IF('Funding Plan'!$H$25='Funding Schedule'!HS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HT339,IF('Funding Plan'!$H$25='Funding Schedule'!HT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HU339,IF('Funding Plan'!$H$25='Funding Schedule'!HU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HV339,IF('Funding Plan'!$H$25='Funding Schedule'!HV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HW339,IF('Funding Plan'!$H$25='Funding Schedule'!HW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HX339,IF('Funding Plan'!$H$25='Funding Schedule'!HX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HY339,IF('Funding Plan'!$H$25='Funding Schedule'!HY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!HZ339,IF('Funding Plan'!$H$25='Funding Schedule'!HZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IA339,IF('Funding Plan'!$H$25='Funding Schedule'!IA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IB339,IF('Funding Plan'!$H$25='Funding Schedule'!IB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IC339,IF('Funding Plan'!$H$25='Funding Schedule'!IC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ID339,IF('Funding Plan'!$H$25='Funding Schedule'!ID340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IE339,IF('Funding Plan'!$H$25='Funding Schedule'!IE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IF339,IF('Funding Plan'!$H$25='Funding Schedule'!IF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IG339,IF('Funding Plan'!$H$25='Funding Schedule'!IG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IH339,IF('Funding Plan'!$H$25='Funding Schedule'!IH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!II339,IF('Funding Plan'!$H$25='Funding Schedule'!II340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IJ339,IF('Funding Plan'!$H$25='Funding Schedule'!IJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IK339,IF('Funding Plan'!$H$25='Funding Schedule'!IK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IL339,IF('Funding Plan'!$H$25='Funding Schedule'!IL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IM339,IF('Funding Plan'!$H$25='Funding Schedule'!IM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IN339,IF('Funding Plan'!$H$25='Funding Schedule'!IN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IO339,IF('Funding Plan'!$H$25='Funding Schedule'!IO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IP339,IF('Funding Plan'!$H$25='Funding Schedule'!IP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IQ339,IF('Funding Plan'!$H$25='Funding Schedule'!IQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IR339,IF('Funding Plan'!$H$25='Funding Schedule'!IR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IS339,IF('Funding Plan'!$H$25='Funding Schedule'!IS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IT339,IF('Funding Plan'!$H$25='Funding Schedule'!IT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IU339,IF('Funding Plan'!$H$25='Funding Schedule'!IU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IV339,IF('Funding Plan'!$H$25='Funding Schedule'!IV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IW339,IF('Funding Plan'!$H$25='Funding Schedule'!IW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IX339,IF('Funding Plan'!$H$25='Funding Schedule'!IX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IY339,IF('Funding Plan'!$H$25='Funding Schedule'!IY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!IZ339,IF('Funding Plan'!$H$25='Funding Schedule'!IZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JA339,IF('Funding Plan'!$H$25='Funding Schedule'!JA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JB339,IF('Funding Plan'!$H$25='Funding Schedule'!JB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JC339,IF('Funding Plan'!$H$25='Funding Schedule'!JC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JD339,IF('Funding Plan'!$H$25='Funding Schedule'!JD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JE339,IF('Funding Plan'!$H$25='Funding Schedule'!JE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JF339,IF('Funding Plan'!$H$25='Funding Schedule'!JF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JG339,IF('Funding Plan'!$H$25='Funding Schedule'!JG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JH339,IF('Funding Plan'!$H$25='Funding Schedule'!JH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JI339,IF('Funding Plan'!$H$25='Funding Schedule'!JI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JJ339,IF('Funding Plan'!$H$25='Funding Schedule'!JJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JK339,IF('Funding Plan'!$H$25='Funding Schedule'!JK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JL339,IF('Funding Plan'!$H$25='Funding Schedule'!JL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JM339,IF('Funding Plan'!$H$25='Funding Schedule'!JM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JN339,IF('Funding Plan'!$H$25='Funding Schedule'!JN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JO339,IF('Funding Plan'!$H$25='Funding Schedule'!JO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JP339,IF('Funding Plan'!$H$25='Funding Schedule'!JP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JQ339,IF('Funding Plan'!$H$25='Funding Schedule'!JQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JR339,IF('Funding Plan'!$H$25='Funding Schedule'!JR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JS339,IF('Funding Plan'!$H$25='Funding Schedule'!JS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JT339,IF('Funding Plan'!$H$25='Funding Schedule'!JT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JU339,IF('Funding Plan'!$H$25='Funding Schedule'!JU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JV339,IF('Funding Plan'!$H$25='Funding Schedule'!JV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JW339,IF('Funding Plan'!$H$25='Funding Schedule'!JW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JX339,IF('Funding Plan'!$H$25='Funding Schedule'!JX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JY339,IF('Funding Plan'!$H$25='Funding Schedule'!JY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!JZ339,IF('Funding Plan'!$H$25='Funding Schedule'!JZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KA339,IF('Funding Plan'!$H$25='Funding Schedule'!KA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KB339,IF('Funding Plan'!$H$25='Funding Schedule'!KB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KC339,IF('Funding Plan'!$H$25='Funding Schedule'!KC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KD339,IF('Funding Plan'!$H$25='Funding Schedule'!KD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KE339,IF('Funding Plan'!$H$25='Funding Schedule'!KE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KF339,IF('Funding Plan'!$H$25='Funding Schedule'!KF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KG339,IF('Funding Plan'!$H$25='Funding Schedule'!KG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KH339,IF('Funding Plan'!$H$25='Funding Schedule'!KH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KI339,IF('Funding Plan'!$H$25='Funding Schedule'!KI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KJ339,IF('Funding Plan'!$H$25='Funding Schedule'!KJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KK339,IF('Funding Plan'!$H$25='Funding Schedule'!KK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KL339,IF('Funding Plan'!$H$25='Funding Schedule'!KL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KM339,IF('Funding Plan'!$H$25='Funding Schedule'!KM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KN339,IF('Funding Plan'!$H$25='Funding Schedule'!KN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KO339,IF('Funding Plan'!$H$25='Funding Schedule'!KO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KP339,IF('Funding Plan'!$H$25='Funding Schedule'!KP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KQ339,IF('Funding Plan'!$H$25='Funding Schedule'!KQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KR339,IF('Funding Plan'!$H$25='Funding Schedule'!KR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KS339,IF('Funding Plan'!$H$25='Funding Schedule'!KS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KT339,IF('Funding Plan'!$H$25='Funding Schedule'!KT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KU339,IF('Funding Plan'!$H$25='Funding Schedule'!KU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KV339,IF('Funding Plan'!$H$25='Funding Schedule'!KV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KW339,IF('Funding Plan'!$H$25='Funding Schedule'!KW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KX339,IF('Funding Plan'!$H$25='Funding Schedule'!KX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KY339,IF('Funding Plan'!$H$25='Funding Schedule'!KY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!KZ339,IF('Funding Plan'!$H$25='Funding Schedule'!KZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LA339,IF('Funding Plan'!$H$25='Funding Schedule'!LA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LB339,IF('Funding Plan'!$H$25='Funding Schedule'!LB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LC339,IF('Funding Plan'!$H$25='Funding Schedule'!LC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LD339,IF('Funding Plan'!$H$25='Funding Schedule'!LD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LE339,IF('Funding Plan'!$H$25='Funding Schedule'!LE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LF339,IF('Funding Plan'!$H$25='Funding Schedule'!LF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LG339,IF('Funding Plan'!$H$25='Funding Schedule'!LG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LH339,IF('Funding Plan'!$H$25='Funding Schedule'!LH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LI339,IF('Funding Plan'!$H$25='Funding Schedule'!LI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LJ339,IF('Funding Plan'!$H$25='Funding Schedule'!LJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LK339,IF('Funding Plan'!$H$25='Funding Schedule'!LK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LL339,IF('Funding Plan'!$H$25='Funding Schedule'!LL340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LM339,IF('Funding Plan'!$H$25='Funding Schedule'!LM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LN339,IF('Funding Plan'!$H$25='Funding Schedule'!LN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LO339,IF('Funding Plan'!$H$25='Funding Schedule'!LO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LP339,IF('Funding Plan'!$H$25='Funding Schedule'!LP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LQ339,IF('Funding Plan'!$H$25='Funding Schedule'!LQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LR339,IF('Funding Plan'!$H$25='Funding Schedule'!LR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LS339,IF('Funding Plan'!$H$25='Funding Schedule'!LS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LT339,IF('Funding Plan'!$H$25='Funding Schedule'!LT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LU339,IF('Funding Plan'!$H$25='Funding Schedule'!LU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LV339,IF('Funding Plan'!$H$25='Funding Schedule'!LV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LW339,IF('Funding Plan'!$H$25='Funding Schedule'!LW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LX339,IF('Funding Plan'!$H$25='Funding Schedule'!LX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LY339,IF('Funding Plan'!$H$25='Funding Schedule'!LY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!LZ339,IF('Funding Plan'!$H$25='Funding Schedule'!LZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MA339,IF('Funding Plan'!$H$25='Funding Schedule'!MA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MB339,IF('Funding Plan'!$H$25='Funding Schedule'!MB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MC339,IF('Funding Plan'!$H$25='Funding Schedule'!MC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MD339,IF('Funding Plan'!$H$25='Funding Schedule'!MD340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ME339,IF('Funding Plan'!$H$25='Funding Schedule'!ME340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MF339,IF('Funding Plan'!$H$25='Funding Schedule'!MF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MG339,IF('Funding Plan'!$H$25='Funding Schedule'!MG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MH339,IF('Funding Plan'!$H$25='Funding Schedule'!MH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MI339,IF('Funding Plan'!$H$25='Funding Schedule'!MI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MJ339,IF('Funding Plan'!$H$25='Funding Schedule'!MJ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MK339,IF('Funding Plan'!$H$25='Funding Schedule'!MK340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ML339,IF('Funding Plan'!$H$25='Funding Schedule'!ML340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MM339,IF('Funding Plan'!$H$25='Funding Schedule'!MM340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MN339,IF('Funding Plan'!$H$25='Funding Schedule'!MN340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MO339,IF('Funding Plan'!$H$25='Funding Schedule'!MO340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MP339,IF('Funding Plan'!$H$25='Funding Schedule'!MP340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MQ339,IF('Funding Plan'!$H$25='Funding Schedule'!MQ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MR339,IF('Funding Plan'!$H$25='Funding Schedule'!MR340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MS339,IF('Funding Plan'!$H$25='Funding Schedule'!MS340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MT339,IF('Funding Plan'!$H$25='Funding Schedule'!MT340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MU339,IF('Funding Plan'!$H$25='Funding Schedule'!MU340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MV339,IF('Funding Plan'!$H$25='Funding Schedule'!MV340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MW339,IF('Funding Plan'!$H$25='Funding Schedule'!MW340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MX339,IF('Funding Plan'!$H$25='Funding Schedule'!MX340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MY339,IF('Funding Plan'!$H$25='Funding Schedule'!MY340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!MZ339,IF('Funding Plan'!$H$25='Funding Schedule'!MZ340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NA339,IF('Funding Plan'!$H$25='Funding Schedule'!NA340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NB339,IF('Funding Plan'!$H$25='Funding Schedule'!NB340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NC339,IF('Funding Plan'!$H$25='Funding Schedule'!NC340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!ND339,IF('Funding Plan'!$H$25='Funding Schedule'!ND340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NE339,IF('Funding Plan'!$H$25='Funding Schedule'!NE340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NF339,IF('Funding Plan'!$H$25='Funding Schedule'!NF340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NG339,IF('Funding Plan'!$H$25='Funding Schedule'!NG340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NH339,IF('Funding Plan'!$H$25='Funding Schedule'!NH340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NI339,IF('Funding Plan'!$H$25='Funding Schedule'!NI340,'Funding Plan'!$H$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$263='Funding Schedule'!NJ339,IF('Funding Plan'!$H$25='Funding Schedule'!NJ340,'Funding Plan'!$H$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(D403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(E403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(F403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(G403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(H403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(I403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(J403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(K403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(L403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(M403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(N403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(O403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(P403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Q403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(R403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(S403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(T403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(U403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(V403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(W403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(X403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Y403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Z403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ED403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ER403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ES403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ET403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ID403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(II403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LL403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MD403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ME403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MJ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MK403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ML403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MM403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MN403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MO403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MP403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MQ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MR403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MS403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MT403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MU403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MV403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MW403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MX403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MY403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MZ403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NA403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NB403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NC403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ND403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NE403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NF403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NG403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NH403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NI403>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NJ403>0,+'Funding Plan'!$H$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B405>0,B405-1,IF(B404>0,B404,0))","v":0},{"$f":"IF(C405>0,C405-1,IF(C404>0,C404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO405>0,BO405-1,IF(BO404>0,BO404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA405>0,EA405-1,IF(EA404>0,EA404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM405>0,GM405-1,IF(GM404>0,GM404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY405>0,IY405-1,IF(IY404>0,IY404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK405>0,LK405-1,IF(LK404>0,LK404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B411>0,B411,C403)","v":0},{"$f":"IF(C411>0,C411,D403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO411>0,BO411,BP403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA411>0,EA411,EB403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM411>0,GM411,GN403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY411>0,IY411,IZ403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK411>0,LK411,LL403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$405=1,0,-B407*'Funding Plan'!$E$74/12),-B407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$405=1,0,-C407*'Funding Plan'!$E$74/12),-C407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$405=1,0,-D407*'Funding Plan'!$E$74/12),-D407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$405=1,0,-E407*'Funding Plan'!$E$74/12),-E407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$405=1,0,-F407*'Funding Plan'!$E$74/12),-F407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$405=1,0,-G407*'Funding Plan'!$E$74/12),-G407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$405=1,0,-H407*'Funding Plan'!$E$74/12),-H407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$405=1,0,-I407*'Funding Plan'!$E$74/12),-I407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$405=1,0,-J407*'Funding Plan'!$E$74/12),-J407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$405=1,0,-K407*'Funding Plan'!$E$74/12),-K407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$405=1,0,-L407*'Funding Plan'!$E$74/12),-L407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$405=1,0,-M407*'Funding Plan'!$E$74/12),-M407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$405=1,0,-N407*'Funding Plan'!$E$74/12),-N407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$405=1,0,-O407*'Funding Plan'!$E$74/12),-O407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$405=1,0,-P407*'Funding Plan'!$E$74/12),-P407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$405=1,0,-Q407*'Funding Plan'!$E$74/12),-Q407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$405=1,0,-R407*'Funding Plan'!$E$74/12),-R407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$405=1,0,-S407*'Funding Plan'!$E$74/12),-S407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$405=1,0,-T407*'Funding Plan'!$E$74/12),-T407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$405=1,0,-U407*'Funding Plan'!$E$74/12),-U407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$405=1,0,-V407*'Funding Plan'!$E$74/12),-V407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$405=1,0,-W407*'Funding Plan'!$E$74/12),-W407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$405=1,0,-X407*'Funding Plan'!$E$74/12),-X407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$405=1,0,-Y407*'Funding Plan'!$E$74/12),-Y407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$405=1,0,-Z407*'Funding Plan'!$E$74/12),-Z407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$405=1,0,-AA407*'Funding Plan'!$E$74/12),-AA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$405=1,0,-AB407*'Funding Plan'!$E$74/12),-AB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$405=1,0,-AC407*'Funding Plan'!$E$74/12),-AC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$405=1,0,-AD407*'Funding Plan'!$E$74/12),-AD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$405=1,0,-AE407*'Funding Plan'!$E$74/12),-AE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$405=1,0,-AF407*'Funding Plan'!$E$74/12),-AF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$405=1,0,-AG407*'Funding Plan'!$E$74/12),-AG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$405=1,0,-AH407*'Funding Plan'!$E$74/12),-AH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$405=1,0,-AI407*'Funding Plan'!$E$74/12),-AI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$405=1,0,-AJ407*'Funding Plan'!$E$74/12),-AJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$405=1,0,-AK407*'Funding Plan'!$E$74/12),-AK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$405=1,0,-AL407*'Funding Plan'!$E$74/12),-AL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$405=1,0,-AM407*'Funding Plan'!$E$74/12),-AM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$405=1,0,-AN407*'Funding Plan'!$E$74/12),-AN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$405=1,0,-AO407*'Funding Plan'!$E$74/12),-AO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$405=1,0,-AP407*'Funding Plan'!$E$74/12),-AP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$405=1,0,-AQ407*'Funding Plan'!$E$74/12),-AQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$405=1,0,-AR407*'Funding Plan'!$E$74/12),-AR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$405=1,0,-AS407*'Funding Plan'!$E$74/12),-AS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$405=1,0,-AT407*'Funding Plan'!$E$74/12),-AT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$405=1,0,-AU407*'Funding Plan'!$E$74/12),-AU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$405=1,0,-AV407*'Funding Plan'!$E$74/12),-AV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$405=1,0,-AW407*'Funding Plan'!$E$74/12),-AW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$405=1,0,-AX407*'Funding Plan'!$E$74/12),-AX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$405=1,0,-AY407*'Funding Plan'!$E$74/12),-AY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$405=1,0,-AZ407*'Funding Plan'!$E$74/12),-AZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$405=1,0,-BA407*'Funding Plan'!$E$74/12),-BA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$405=1,0,-BB407*'Funding Plan'!$E$74/12),-BB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$405=1,0,-BC407*'Funding Plan'!$E$74/12),-BC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$405=1,0,-BD407*'Funding Plan'!$E$74/12),-BD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$405=1,0,-BE407*'Funding Plan'!$E$74/12),-BE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$405=1,0,-BF407*'Funding Plan'!$E$74/12),-BF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$405=1,0,-BG407*'Funding Plan'!$E$74/12),-BG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$405=1,0,-BH407*'Funding Plan'!$E$74/12),-BH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$405=1,0,-BI407*'Funding Plan'!$E$74/12),-BI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$405=1,0,-BJ407*'Funding Plan'!$E$74/12),-BJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$405=1,0,-BK407*'Funding Plan'!$E$74/12),-BK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$405=1,0,-BL407*'Funding Plan'!$E$74/12),-BL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$405=1,0,-BM407*'Funding Plan'!$E$74/12),-BM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$405=1,0,-BN407*'Funding Plan'!$E$74/12),-BN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$405=1,0,-BO407*'Funding Plan'!$E$74/12),-BO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$405=1,0,-BP407*'Funding Plan'!$E$74/12),-BP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$405=1,0,-BQ407*'Funding Plan'!$E$74/12),-BQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$405=1,0,-BR407*'Funding Plan'!$E$74/12),-BR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$405=1,0,-BS407*'Funding Plan'!$E$74/12),-BS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$405=1,0,-BT407*'Funding Plan'!$E$74/12),-BT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$405=1,0,-BU407*'Funding Plan'!$E$74/12),-BU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$405=1,0,-BV407*'Funding Plan'!$E$74/12),-BV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$405=1,0,-BW407*'Funding Plan'!$E$74/12),-BW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$405=1,0,-BX407*'Funding Plan'!$E$74/12),-BX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$405=1,0,-BY407*'Funding Plan'!$E$74/12),-BY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$405=1,0,-BZ407*'Funding Plan'!$E$74/12),-BZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$405=1,0,-CA407*'Funding Plan'!$E$74/12),-CA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$405=1,0,-CB407*'Funding Plan'!$E$74/12),-CB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$405=1,0,-CC407*'Funding Plan'!$E$74/12),-CC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$405=1,0,-CD407*'Funding Plan'!$E$74/12),-CD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$405=1,0,-CE407*'Funding Plan'!$E$74/12),-CE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$405=1,0,-CF407*'Funding Plan'!$E$74/12),-CF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$405=1,0,-CG407*'Funding Plan'!$E$74/12),-CG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$405=1,0,-CH407*'Funding Plan'!$E$74/12),-CH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$405=1,0,-CI407*'Funding Plan'!$E$74/12),-CI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$405=1,0,-CJ407*'Funding Plan'!$E$74/12),-CJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$405=1,0,-CK407*'Funding Plan'!$E$74/12),-CK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$405=1,0,-CL407*'Funding Plan'!$E$74/12),-CL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$405=1,0,-CM407*'Funding Plan'!$E$74/12),-CM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$405=1,0,-CN407*'Funding Plan'!$E$74/12),-CN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$405=1,0,-CO407*'Funding Plan'!$E$74/12),-CO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$405=1,0,-CP407*'Funding Plan'!$E$74/12),-CP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$405=1,0,-CQ407*'Funding Plan'!$E$74/12),-CQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$405=1,0,-CR407*'Funding Plan'!$E$74/12),-CR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$405=1,0,-CS407*'Funding Plan'!$E$74/12),-CS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$405=1,0,-CT407*'Funding Plan'!$E$74/12),-CT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$405=1,0,-CU407*'Funding Plan'!$E$74/12),-CU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$405=1,0,-CV407*'Funding Plan'!$E$74/12),-CV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$405=1,0,-CW407*'Funding Plan'!$E$74/12),-CW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$405=1,0,-CX407*'Funding Plan'!$E$74/12),-CX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$405=1,0,-CY407*'Funding Plan'!$E$74/12),-CY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$405=1,0,-CZ407*'Funding Plan'!$E$74/12),-CZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$405=1,0,-DA407*'Funding Plan'!$E$74/12),-DA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$405=1,0,-DB407*'Funding Plan'!$E$74/12),-DB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$405=1,0,-DC407*'Funding Plan'!$E$74/12),-DC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$405=1,0,-DD407*'Funding Plan'!$E$74/12),-DD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$405=1,0,-DE407*'Funding Plan'!$E$74/12),-DE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$405=1,0,-DF407*'Funding Plan'!$E$74/12),-DF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$405=1,0,-DG407*'Funding Plan'!$E$74/12),-DG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$405=1,0,-DH407*'Funding Plan'!$E$74/12),-DH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$405=1,0,-DI407*'Funding Plan'!$E$74/12),-DI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$405=1,0,-DJ407*'Funding Plan'!$E$74/12),-DJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$405=1,0,-DK407*'Funding Plan'!$E$74/12),-DK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$405=1,0,-DL407*'Funding Plan'!$E$74/12),-DL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$405=1,0,-DM407*'Funding Plan'!$E$74/12),-DM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$405=1,0,-DN407*'Funding Plan'!$E$74/12),-DN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$405=1,0,-DO407*'Funding Plan'!$E$74/12),-DO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$405=1,0,-DP407*'Funding Plan'!$E$74/12),-DP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$405=1,0,-DQ407*'Funding Plan'!$E$74/12),-DQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$405=1,0,-DR407*'Funding Plan'!$E$74/12),-DR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$405=1,0,-DS407*'Funding Plan'!$E$74/12),-DS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$405=1,0,-DT407*'Funding Plan'!$E$74/12),-DT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$405=1,0,-DU407*'Funding Plan'!$E$74/12),-DU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$405=1,0,-DV407*'Funding Plan'!$E$74/12),-DV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$405=1,0,-DW407*'Funding Plan'!$E$74/12),-DW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$405=1,0,-DX407*'Funding Plan'!$E$74/12),-DX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$405=1,0,-DY407*'Funding Plan'!$E$74/12),-DY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$405=1,0,-DZ407*'Funding Plan'!$E$74/12),-DZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$405=1,0,-EA407*'Funding Plan'!$E$74/12),-EA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$405=1,0,-EB407*'Funding Plan'!$E$74/12),-EB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$405=1,0,-EC407*'Funding Plan'!$E$74/12),-EC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$405=1,0,-ED407*'Funding Plan'!$E$74/12),-ED407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$405=1,0,-EE407*'Funding Plan'!$E$74/12),-EE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$405=1,0,-EF407*'Funding Plan'!$E$74/12),-EF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$405=1,0,-EG407*'Funding Plan'!$E$74/12),-EG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$405=1,0,-EH407*'Funding Plan'!$E$74/12),-EH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$405=1,0,-EI407*'Funding Plan'!$E$74/12),-EI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$405=1,0,-EJ407*'Funding Plan'!$E$74/12),-EJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$405=1,0,-EK407*'Funding Plan'!$E$74/12),-EK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$405=1,0,-EL407*'Funding Plan'!$E$74/12),-EL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$405=1,0,-EM407*'Funding Plan'!$E$74/12),-EM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$405=1,0,-EN407*'Funding Plan'!$E$74/12),-EN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$405=1,0,-EO407*'Funding Plan'!$E$74/12),-EO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$405=1,0,-EP407*'Funding Plan'!$E$74/12),-EP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$405=1,0,-EQ407*'Funding Plan'!$E$74/12),-EQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$405=1,0,-ER407*'Funding Plan'!$E$74/12),-ER407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$405=1,0,-ES407*'Funding Plan'!$E$74/12),-ES407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$405=1,0,-ET407*'Funding Plan'!$E$74/12),-ET407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$405=1,0,-EU407*'Funding Plan'!$E$74/12),-EU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$405=1,0,-EV407*'Funding Plan'!$E$74/12),-EV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$405=1,0,-EW407*'Funding Plan'!$E$74/12),-EW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$405=1,0,-EX407*'Funding Plan'!$E$74/12),-EX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$405=1,0,-EY407*'Funding Plan'!$E$74/12),-EY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$405=1,0,-EZ407*'Funding Plan'!$E$74/12),-EZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$405=1,0,-FA407*'Funding Plan'!$E$74/12),-FA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$405=1,0,-FB407*'Funding Plan'!$E$74/12),-FB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$405=1,0,-FC407*'Funding Plan'!$E$74/12),-FC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$405=1,0,-FD407*'Funding Plan'!$E$74/12),-FD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$405=1,0,-FE407*'Funding Plan'!$E$74/12),-FE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$405=1,0,-FF407*'Funding Plan'!$E$74/12),-FF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$405=1,0,-FG407*'Funding Plan'!$E$74/12),-FG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$405=1,0,-FH407*'Funding Plan'!$E$74/12),-FH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$405=1,0,-FI407*'Funding Plan'!$E$74/12),-FI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$405=1,0,-FJ407*'Funding Plan'!$E$74/12),-FJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$405=1,0,-FK407*'Funding Plan'!$E$74/12),-FK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$405=1,0,-FL407*'Funding Plan'!$E$74/12),-FL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$405=1,0,-FM407*'Funding Plan'!$E$74/12),-FM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$405=1,0,-FN407*'Funding Plan'!$E$74/12),-FN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$405=1,0,-FO407*'Funding Plan'!$E$74/12),-FO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$405=1,0,-FP407*'Funding Plan'!$E$74/12),-FP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$405=1,0,-FQ407*'Funding Plan'!$E$74/12),-FQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$405=1,0,-FR407*'Funding Plan'!$E$74/12),-FR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$405=1,0,-FS407*'Funding Plan'!$E$74/12),-FS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$405=1,0,-FT407*'Funding Plan'!$E$74/12),-FT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$405=1,0,-FU407*'Funding Plan'!$E$74/12),-FU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$405=1,0,-FV407*'Funding Plan'!$E$74/12),-FV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$405=1,0,-FW407*'Funding Plan'!$E$74/12),-FW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$405=1,0,-FX407*'Funding Plan'!$E$74/12),-FX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$405=1,0,-FY407*'Funding Plan'!$E$74/12),-FY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$405=1,0,-FZ407*'Funding Plan'!$E$74/12),-FZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$405=1,0,-GA407*'Funding Plan'!$E$74/12),-GA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$405=1,0,-GB407*'Funding Plan'!$E$74/12),-GB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$405=1,0,-GC407*'Funding Plan'!$E$74/12),-GC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$405=1,0,-GD407*'Funding Plan'!$E$74/12),-GD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$405=1,0,-GE407*'Funding Plan'!$E$74/12),-GE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$405=1,0,-GF407*'Funding Plan'!$E$74/12),-GF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$405=1,0,-GG407*'Funding Plan'!$E$74/12),-GG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$405=1,0,-GH407*'Funding Plan'!$E$74/12),-GH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$405=1,0,-GI407*'Funding Plan'!$E$74/12),-GI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$405=1,0,-GJ407*'Funding Plan'!$E$74/12),-GJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$405=1,0,-GK407*'Funding Plan'!$E$74/12),-GK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$405=1,0,-GL407*'Funding Plan'!$E$74/12),-GL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$405=1,0,-GM407*'Funding Plan'!$E$74/12),-GM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$405=1,0,-GN407*'Funding Plan'!$E$74/12),-GN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$405=1,0,-GO407*'Funding Plan'!$E$74/12),-GO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$405=1,0,-GP407*'Funding Plan'!$E$74/12),-GP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$405=1,0,-GQ407*'Funding Plan'!$E$74/12),-GQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$405=1,0,-GR407*'Funding Plan'!$E$74/12),-GR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$405=1,0,-GS407*'Funding Plan'!$E$74/12),-GS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$405=1,0,-GT407*'Funding Plan'!$E$74/12),-GT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$405=1,0,-GU407*'Funding Plan'!$E$74/12),-GU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$405=1,0,-GV407*'Funding Plan'!$E$74/12),-GV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$405=1,0,-GW407*'Funding Plan'!$E$74/12),-GW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$405=1,0,-GX407*'Funding Plan'!$E$74/12),-GX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$405=1,0,-GY407*'Funding Plan'!$E$74/12),-GY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$405=1,0,-GZ407*'Funding Plan'!$E$74/12),-GZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$405=1,0,-HA407*'Funding Plan'!$E$74/12),-HA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$405=1,0,-HB407*'Funding Plan'!$E$74/12),-HB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$405=1,0,-HC407*'Funding Plan'!$E$74/12),-HC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$405=1,0,-HD407*'Funding Plan'!$E$74/12),-HD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$405=1,0,-HE407*'Funding Plan'!$E$74/12),-HE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$405=1,0,-HF407*'Funding Plan'!$E$74/12),-HF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$405=1,0,-HG407*'Funding Plan'!$E$74/12),-HG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$405=1,0,-HH407*'Funding Plan'!$E$74/12),-HH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$405=1,0,-HI407*'Funding Plan'!$E$74/12),-HI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$405=1,0,-HJ407*'Funding Plan'!$E$74/12),-HJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$405=1,0,-HK407*'Funding Plan'!$E$74/12),-HK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$405=1,0,-HL407*'Funding Plan'!$E$74/12),-HL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$405=1,0,-HM407*'Funding Plan'!$E$74/12),-HM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$405=1,0,-HN407*'Funding Plan'!$E$74/12),-HN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$405=1,0,-HO407*'Funding Plan'!$E$74/12),-HO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$405=1,0,-HP407*'Funding Plan'!$E$74/12),-HP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$405=1,0,-HQ407*'Funding Plan'!$E$74/12),-HQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$405=1,0,-HR407*'Funding Plan'!$E$74/12),-HR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$405=1,0,-HS407*'Funding Plan'!$E$74/12),-HS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$405=1,0,-HT407*'Funding Plan'!$E$74/12),-HT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$405=1,0,-HU407*'Funding Plan'!$E$74/12),-HU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$405=1,0,-HV407*'Funding Plan'!$E$74/12),-HV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$405=1,0,-HW407*'Funding Plan'!$E$74/12),-HW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$405=1,0,-HX407*'Funding Plan'!$E$74/12),-HX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$405=1,0,-HY407*'Funding Plan'!$E$74/12),-HY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$405=1,0,-HZ407*'Funding Plan'!$E$74/12),-HZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$405=1,0,-IA407*'Funding Plan'!$E$74/12),-IA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$405=1,0,-IB407*'Funding Plan'!$E$74/12),-IB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$405=1,0,-IC407*'Funding Plan'!$E$74/12),-IC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$405=1,0,-ID407*'Funding Plan'!$E$74/12),-ID407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$405=1,0,-IE407*'Funding Plan'!$E$74/12),-IE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$405=1,0,-IF407*'Funding Plan'!$E$74/12),-IF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$405=1,0,-IG407*'Funding Plan'!$E$74/12),-IG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$405=1,0,-IH407*'Funding Plan'!$E$74/12),-IH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$405=1,0,-II407*'Funding Plan'!$E$74/12),-II407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$405=1,0,-IJ407*'Funding Plan'!$E$74/12),-IJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$405=1,0,-IK407*'Funding Plan'!$E$74/12),-IK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$405=1,0,-IL407*'Funding Plan'!$E$74/12),-IL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$405=1,0,-IM407*'Funding Plan'!$E$74/12),-IM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$405=1,0,-IN407*'Funding Plan'!$E$74/12),-IN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$405=1,0,-IO407*'Funding Plan'!$E$74/12),-IO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$405=1,0,-IP407*'Funding Plan'!$E$74/12),-IP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$405=1,0,-IQ407*'Funding Plan'!$E$74/12),-IQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$405=1,0,-IR407*'Funding Plan'!$E$74/12),-IR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$405=1,0,-IS407*'Funding Plan'!$E$74/12),-IS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$405=1,0,-IT407*'Funding Plan'!$E$74/12),-IT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$405=1,0,-IU407*'Funding Plan'!$E$74/12),-IU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$405=1,0,-IV407*'Funding Plan'!$E$74/12),-IV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$405=1,0,-IW407*'Funding Plan'!$E$74/12),-IW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$405=1,0,-IX407*'Funding Plan'!$E$74/12),-IX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$405=1,0,-IY407*'Funding Plan'!$E$74/12),-IY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$405=1,0,-IZ407*'Funding Plan'!$E$74/12),-IZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$405=1,0,-JA407*'Funding Plan'!$E$74/12),-JA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$405=1,0,-JB407*'Funding Plan'!$E$74/12),-JB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$405=1,0,-JC407*'Funding Plan'!$E$74/12),-JC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$405=1,0,-JD407*'Funding Plan'!$E$74/12),-JD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$405=1,0,-JE407*'Funding Plan'!$E$74/12),-JE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$405=1,0,-JF407*'Funding Plan'!$E$74/12),-JF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$405=1,0,-JG407*'Funding Plan'!$E$74/12),-JG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$405=1,0,-JH407*'Funding Plan'!$E$74/12),-JH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$405=1,0,-JI407*'Funding Plan'!$E$74/12),-JI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$405=1,0,-JJ407*'Funding Plan'!$E$74/12),-JJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$405=1,0,-JK407*'Funding Plan'!$E$74/12),-JK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$405=1,0,-JL407*'Funding Plan'!$E$74/12),-JL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$405=1,0,-JM407*'Funding Plan'!$E$74/12),-JM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$405=1,0,-JN407*'Funding Plan'!$E$74/12),-JN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$405=1,0,-JO407*'Funding Plan'!$E$74/12),-JO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$405=1,0,-JP407*'Funding Plan'!$E$74/12),-JP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$405=1,0,-JQ407*'Funding Plan'!$E$74/12),-JQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$405=1,0,-JR407*'Funding Plan'!$E$74/12),-JR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$405=1,0,-JS407*'Funding Plan'!$E$74/12),-JS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$405=1,0,-JT407*'Funding Plan'!$E$74/12),-JT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$405=1,0,-JU407*'Funding Plan'!$E$74/12),-JU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$405=1,0,-JV407*'Funding Plan'!$E$74/12),-JV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$405=1,0,-JW407*'Funding Plan'!$E$74/12),-JW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$405=1,0,-JX407*'Funding Plan'!$E$74/12),-JX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$405=1,0,-JY407*'Funding Plan'!$E$74/12),-JY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$405=1,0,-JZ407*'Funding Plan'!$E$74/12),-JZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$405=1,0,-KA407*'Funding Plan'!$E$74/12),-KA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$405=1,0,-KB407*'Funding Plan'!$E$74/12),-KB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$405=1,0,-KC407*'Funding Plan'!$E$74/12),-KC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$405=1,0,-KD407*'Funding Plan'!$E$74/12),-KD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$405=1,0,-KE407*'Funding Plan'!$E$74/12),-KE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$405=1,0,-KF407*'Funding Plan'!$E$74/12),-KF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$405=1,0,-KG407*'Funding Plan'!$E$74/12),-KG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$405=1,0,-KH407*'Funding Plan'!$E$74/12),-KH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$405=1,0,-KI407*'Funding Plan'!$E$74/12),-KI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$405=1,0,-KJ407*'Funding Plan'!$E$74/12),-KJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$405=1,0,-KK407*'Funding Plan'!$E$74/12),-KK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$405=1,0,-KL407*'Funding Plan'!$E$74/12),-KL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$405=1,0,-KM407*'Funding Plan'!$E$74/12),-KM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$405=1,0,-KN407*'Funding Plan'!$E$74/12),-KN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$405=1,0,-KO407*'Funding Plan'!$E$74/12),-KO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$405=1,0,-KP407*'Funding Plan'!$E$74/12),-KP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$405=1,0,-KQ407*'Funding Plan'!$E$74/12),-KQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$405=1,0,-KR407*'Funding Plan'!$E$74/12),-KR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$405=1,0,-KS407*'Funding Plan'!$E$74/12),-KS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$405=1,0,-KT407*'Funding Plan'!$E$74/12),-KT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$405=1,0,-KU407*'Funding Plan'!$E$74/12),-KU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$405=1,0,-KV407*'Funding Plan'!$E$74/12),-KV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$405=1,0,-KW407*'Funding Plan'!$E$74/12),-KW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$405=1,0,-KX407*'Funding Plan'!$E$74/12),-KX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$405=1,0,-KY407*'Funding Plan'!$E$74/12),-KY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$405=1,0,-KZ407*'Funding Plan'!$E$74/12),-KZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$405=1,0,-LA407*'Funding Plan'!$E$74/12),-LA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$405=1,0,-LB407*'Funding Plan'!$E$74/12),-LB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$405=1,0,-LC407*'Funding Plan'!$E$74/12),-LC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$405=1,0,-LD407*'Funding Plan'!$E$74/12),-LD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$405=1,0,-LE407*'Funding Plan'!$E$74/12),-LE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$405=1,0,-LF407*'Funding Plan'!$E$74/12),-LF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$405=1,0,-LG407*'Funding Plan'!$E$74/12),-LG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$405=1,0,-LH407*'Funding Plan'!$E$74/12),-LH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$405=1,0,-LI407*'Funding Plan'!$E$74/12),-LI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$405=1,0,-LJ407*'Funding Plan'!$E$74/12),-LJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$405=1,0,-LK407*'Funding Plan'!$E$74/12),-LK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$405=1,0,-LL407*'Funding Plan'!$E$74/12),-LL407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$405=1,0,-LM407*'Funding Plan'!$E$74/12),-LM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$405=1,0,-LN407*'Funding Plan'!$E$74/12),-LN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$405=1,0,-LO407*'Funding Plan'!$E$74/12),-LO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$405=1,0,-LP407*'Funding Plan'!$E$74/12),-LP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$405=1,0,-LQ407*'Funding Plan'!$E$74/12),-LQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$405=1,0,-LR407*'Funding Plan'!$E$74/12),-LR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$405=1,0,-LS407*'Funding Plan'!$E$74/12),-LS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$405=1,0,-LT407*'Funding Plan'!$E$74/12),-LT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$405=1,0,-LU407*'Funding Plan'!$E$74/12),-LU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$405=1,0,-LV407*'Funding Plan'!$E$74/12),-LV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$405=1,0,-LW407*'Funding Plan'!$E$74/12),-LW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$405=1,0,-LX407*'Funding Plan'!$E$74/12),-LX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$405=1,0,-LY407*'Funding Plan'!$E$74/12),-LY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$405=1,0,-LZ407*'Funding Plan'!$E$74/12),-LZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$405=1,0,-MA407*'Funding Plan'!$E$74/12),-MA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$405=1,0,-MB407*'Funding Plan'!$E$74/12),-MB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$405=1,0,-MC407*'Funding Plan'!$E$74/12),-MC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$405=1,0,-MD407*'Funding Plan'!$E$74/12),-MD407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$405=1,0,-ME407*'Funding Plan'!$E$74/12),-ME407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$405=1,0,-MF407*'Funding Plan'!$E$74/12),-MF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$405=1,0,-MG407*'Funding Plan'!$E$74/12),-MG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$405=1,0,-MH407*'Funding Plan'!$E$74/12),-MH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$405=1,0,-MI407*'Funding Plan'!$E$74/12),-MI407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$405=1,0,-MJ407*'Funding Plan'!$E$74/12),-MJ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$405=1,0,-MK407*'Funding Plan'!$E$74/12),-MK407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$405=1,0,-ML407*'Funding Plan'!$E$74/12),-ML407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$405=1,0,-MM407*'Funding Plan'!$E$74/12),-MM407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$405=1,0,-MN407*'Funding Plan'!$E$74/12),-MN407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$405=1,0,-MO407*'Funding Plan'!$E$74/12),-MO407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$405=1,0,-MP407*'Funding Plan'!$E$74/12),-MP407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$405=1,0,-MQ407*'Funding Plan'!$E$74/12),-MQ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$405=1,0,-MR407*'Funding Plan'!$E$74/12),-MR407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$405=1,0,-MS407*'Funding Plan'!$E$74/12),-MS407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$405=1,0,-MT407*'Funding Plan'!$E$74/12),-MT407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$405=1,0,-MU407*'Funding Plan'!$E$74/12),-MU407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$405=1,0,-MV407*'Funding Plan'!$E$74/12),-MV407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$405=1,0,-MW407*'Funding Plan'!$E$74/12),-MW407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$405=1,0,-MX407*'Funding Plan'!$E$74/12),-MX407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$405=1,0,-MY407*'Funding Plan'!$E$74/12),-MY407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$405=1,0,-MZ407*'Funding Plan'!$E$74/12),-MZ407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$405=1,0,-NA407*'Funding Plan'!$E$74/12),-NA407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$405=1,0,-NB407*'Funding Plan'!$E$74/12),-NB407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$405=1,0,-NC407*'Funding Plan'!$E$74/12),-NC407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$405=1,0,-ND407*'Funding Plan'!$E$74/12),-ND407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$405=1,0,-NE407*'Funding Plan'!$E$74/12),-NE407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$405=1,0,-NF407*'Funding Plan'!$E$74/12),-NF407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$405=1,0,-NG407*'Funding Plan'!$E$74/12),-NG407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$405=1,0,-NH407*'Funding Plan'!$E$74/12),-NH407*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$405=1,0,-NI407*'Funding Plan'!$E$74/12),-NI407*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C408+C410","v":0},{"$f":"+D408+D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP408+BP410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB408+EB410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN408+GN410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ408+IZ410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL408+LL410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B405=1,C405=0),C407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$405=1,'Funding Plan'!$E$71,0),IF(C$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C405=1,D405=0),D407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$405=1,'Funding Plan'!$E$71,0),IF(D$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D405=1,E405=0),E407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$405=1,'Funding Plan'!$E$71,0),IF(E$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E405=1,F405=0),F407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$405=1,'Funding Plan'!$E$71,0),IF(F$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F405=1,G405=0),G407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$405=1,'Funding Plan'!$E$71,0),IF(G$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G405=1,H405=0),H407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$405=1,'Funding Plan'!$E$71,0),IF(H$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H405=1,I405=0),I407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$405=1,'Funding Plan'!$E$71,0),IF(I$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I405=1,J405=0),J407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$405=1,'Funding Plan'!$E$71,0),IF(J$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J405=1,K405=0),K407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$405=1,'Funding Plan'!$E$71,0),IF(K$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K405=1,L405=0),L407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$405=1,'Funding Plan'!$E$71,0),IF(L$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L405=1,M405=0),M407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$405=1,'Funding Plan'!$E$71,0),IF(M$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M405=1,N405=0),N407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$405=1,'Funding Plan'!$E$71,0),IF(N$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N405=1,O405=0),O407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$405=1,'Funding Plan'!$E$71,0),IF(O$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O405=1,P405=0),P407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$405=1,'Funding Plan'!$E$71,0),IF(P$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P405=1,Q405=0),Q407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$405=1,'Funding Plan'!$E$71,0),IF(Q$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q405=1,R405=0),R407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$405=1,'Funding Plan'!$E$71,0),IF(R$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R405=1,S405=0),S407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$405=1,'Funding Plan'!$E$71,0),IF(S$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S405=1,T405=0),T407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$405=1,'Funding Plan'!$E$71,0),IF(T$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T405=1,U405=0),U407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$405=1,'Funding Plan'!$E$71,0),IF(U$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U405=1,V405=0),V407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$405=1,'Funding Plan'!$E$71,0),IF(V$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V405=1,W405=0),W407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$405=1,'Funding Plan'!$E$71,0),IF(W$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W405=1,X405=0),X407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$405=1,'Funding Plan'!$E$71,0),IF(X$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X405=1,Y405=0),Y407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$405=1,'Funding Plan'!$E$71,0),IF(Y$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y405=1,Z405=0),Z407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$405=1,'Funding Plan'!$E$71,0),IF(Z$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z405=1,AA405=0),AA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$405=1,'Funding Plan'!$E$71,0),IF(AA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA405=1,AB405=0),AB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$405=1,'Funding Plan'!$E$71,0),IF(AB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB405=1,AC405=0),AC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$405=1,'Funding Plan'!$E$71,0),IF(AC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC405=1,AD405=0),AD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$405=1,'Funding Plan'!$E$71,0),IF(AD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD405=1,AE405=0),AE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$405=1,'Funding Plan'!$E$71,0),IF(AE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE405=1,AF405=0),AF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$405=1,'Funding Plan'!$E$71,0),IF(AF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF405=1,AG405=0),AG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$405=1,'Funding Plan'!$E$71,0),IF(AG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG405=1,AH405=0),AH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$405=1,'Funding Plan'!$E$71,0),IF(AH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH405=1,AI405=0),AI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$405=1,'Funding Plan'!$E$71,0),IF(AI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI405=1,AJ405=0),AJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$405=1,'Funding Plan'!$E$71,0),IF(AJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ405=1,AK405=0),AK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$405=1,'Funding Plan'!$E$71,0),IF(AK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK405=1,AL405=0),AL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$405=1,'Funding Plan'!$E$71,0),IF(AL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL405=1,AM405=0),AM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$405=1,'Funding Plan'!$E$71,0),IF(AM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM405=1,AN405=0),AN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$405=1,'Funding Plan'!$E$71,0),IF(AN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN405=1,AO405=0),AO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$405=1,'Funding Plan'!$E$71,0),IF(AO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO405=1,AP405=0),AP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$405=1,'Funding Plan'!$E$71,0),IF(AP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP405=1,AQ405=0),AQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$405=1,'Funding Plan'!$E$71,0),IF(AQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ405=1,AR405=0),AR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$405=1,'Funding Plan'!$E$71,0),IF(AR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR405=1,AS405=0),AS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$405=1,'Funding Plan'!$E$71,0),IF(AS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS405=1,AT405=0),AT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$405=1,'Funding Plan'!$E$71,0),IF(AT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT405=1,AU405=0),AU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$405=1,'Funding Plan'!$E$71,0),IF(AU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU405=1,AV405=0),AV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$405=1,'Funding Plan'!$E$71,0),IF(AV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV405=1,AW405=0),AW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$405=1,'Funding Plan'!$E$71,0),IF(AW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW405=1,AX405=0),AX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$405=1,'Funding Plan'!$E$71,0),IF(AX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX405=1,AY405=0),AY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$405=1,'Funding Plan'!$E$71,0),IF(AY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY405=1,AZ405=0),AZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$405=1,'Funding Plan'!$E$71,0),IF(AZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ405=1,BA405=0),BA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$405=1,'Funding Plan'!$E$71,0),IF(BA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA405=1,BB405=0),BB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$405=1,'Funding Plan'!$E$71,0),IF(BB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB405=1,BC405=0),BC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$405=1,'Funding Plan'!$E$71,0),IF(BC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC405=1,BD405=0),BD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$405=1,'Funding Plan'!$E$71,0),IF(BD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD405=1,BE405=0),BE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$405=1,'Funding Plan'!$E$71,0),IF(BE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE405=1,BF405=0),BF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$405=1,'Funding Plan'!$E$71,0),IF(BF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF405=1,BG405=0),BG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$405=1,'Funding Plan'!$E$71,0),IF(BG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG405=1,BH405=0),BH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$405=1,'Funding Plan'!$E$71,0),IF(BH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH405=1,BI405=0),BI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$405=1,'Funding Plan'!$E$71,0),IF(BI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI405=1,BJ405=0),BJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$405=1,'Funding Plan'!$E$71,0),IF(BJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ405=1,BK405=0),BK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$405=1,'Funding Plan'!$E$71,0),IF(BK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK405=1,BL405=0),BL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$405=1,'Funding Plan'!$E$71,0),IF(BL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL405=1,BM405=0),BM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$405=1,'Funding Plan'!$E$71,0),IF(BM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM405=1,BN405=0),BN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$405=1,'Funding Plan'!$E$71,0),IF(BN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN405=1,BO405=0),BO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$405=1,'Funding Plan'!$E$71,0),IF(BO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO405=1,BP405=0),BP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$405=1,'Funding Plan'!$E$71,0),IF(BP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP405=1,BQ405=0),BQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$405=1,'Funding Plan'!$E$71,0),IF(BQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ405=1,BR405=0),BR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$405=1,'Funding Plan'!$E$71,0),IF(BR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR405=1,BS405=0),BS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$405=1,'Funding Plan'!$E$71,0),IF(BS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS405=1,BT405=0),BT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$405=1,'Funding Plan'!$E$71,0),IF(BT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT405=1,BU405=0),BU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$405=1,'Funding Plan'!$E$71,0),IF(BU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU405=1,BV405=0),BV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$405=1,'Funding Plan'!$E$71,0),IF(BV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV405=1,BW405=0),BW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$405=1,'Funding Plan'!$E$71,0),IF(BW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW405=1,BX405=0),BX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$405=1,'Funding Plan'!$E$71,0),IF(BX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX405=1,BY405=0),BY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$405=1,'Funding Plan'!$E$71,0),IF(BY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY405=1,BZ405=0),BZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$405=1,'Funding Plan'!$E$71,0),IF(BZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ405=1,CA405=0),CA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$405=1,'Funding Plan'!$E$71,0),IF(CA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA405=1,CB405=0),CB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$405=1,'Funding Plan'!$E$71,0),IF(CB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB405=1,CC405=0),CC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$405=1,'Funding Plan'!$E$71,0),IF(CC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC405=1,CD405=0),CD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$405=1,'Funding Plan'!$E$71,0),IF(CD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD405=1,CE405=0),CE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$405=1,'Funding Plan'!$E$71,0),IF(CE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE405=1,CF405=0),CF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$405=1,'Funding Plan'!$E$71,0),IF(CF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF405=1,CG405=0),CG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$405=1,'Funding Plan'!$E$71,0),IF(CG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG405=1,CH405=0),CH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$405=1,'Funding Plan'!$E$71,0),IF(CH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH405=1,CI405=0),CI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$405=1,'Funding Plan'!$E$71,0),IF(CI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI405=1,CJ405=0),CJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$405=1,'Funding Plan'!$E$71,0),IF(CJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ405=1,CK405=0),CK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$405=1,'Funding Plan'!$E$71,0),IF(CK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK405=1,CL405=0),CL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$405=1,'Funding Plan'!$E$71,0),IF(CL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL405=1,CM405=0),CM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$405=1,'Funding Plan'!$E$71,0),IF(CM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM405=1,CN405=0),CN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$405=1,'Funding Plan'!$E$71,0),IF(CN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN405=1,CO405=0),CO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$405=1,'Funding Plan'!$E$71,0),IF(CO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO405=1,CP405=0),CP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$405=1,'Funding Plan'!$E$71,0),IF(CP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP405=1,CQ405=0),CQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$405=1,'Funding Plan'!$E$71,0),IF(CQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ405=1,CR405=0),CR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$405=1,'Funding Plan'!$E$71,0),IF(CR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR405=1,CS405=0),CS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$405=1,'Funding Plan'!$E$71,0),IF(CS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS405=1,CT405=0),CT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$405=1,'Funding Plan'!$E$71,0),IF(CT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT405=1,CU405=0),CU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$405=1,'Funding Plan'!$E$71,0),IF(CU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU405=1,CV405=0),CV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$405=1,'Funding Plan'!$E$71,0),IF(CV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV405=1,CW405=0),CW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$405=1,'Funding Plan'!$E$71,0),IF(CW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW405=1,CX405=0),CX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$405=1,'Funding Plan'!$E$71,0),IF(CX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX405=1,CY405=0),CY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$405=1,'Funding Plan'!$E$71,0),IF(CY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY405=1,CZ405=0),CZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$405=1,'Funding Plan'!$E$71,0),IF(CZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ405=1,DA405=0),DA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$405=1,'Funding Plan'!$E$71,0),IF(DA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA405=1,DB405=0),DB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$405=1,'Funding Plan'!$E$71,0),IF(DB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB405=1,DC405=0),DC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$405=1,'Funding Plan'!$E$71,0),IF(DC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC405=1,DD405=0),DD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$405=1,'Funding Plan'!$E$71,0),IF(DD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD405=1,DE405=0),DE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$405=1,'Funding Plan'!$E$71,0),IF(DE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE405=1,DF405=0),DF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$405=1,'Funding Plan'!$E$71,0),IF(DF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF405=1,DG405=0),DG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$405=1,'Funding Plan'!$E$71,0),IF(DG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG405=1,DH405=0),DH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$405=1,'Funding Plan'!$E$71,0),IF(DH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH405=1,DI405=0),DI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$405=1,'Funding Plan'!$E$71,0),IF(DI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI405=1,DJ405=0),DJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$405=1,'Funding Plan'!$E$71,0),IF(DJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ405=1,DK405=0),DK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$405=1,'Funding Plan'!$E$71,0),IF(DK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK405=1,DL405=0),DL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$405=1,'Funding Plan'!$E$71,0),IF(DL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL405=1,DM405=0),DM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$405=1,'Funding Plan'!$E$71,0),IF(DM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM405=1,DN405=0),DN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$405=1,'Funding Plan'!$E$71,0),IF(DN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN405=1,DO405=0),DO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$405=1,'Funding Plan'!$E$71,0),IF(DO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO405=1,DP405=0),DP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$405=1,'Funding Plan'!$E$71,0),IF(DP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP405=1,DQ405=0),DQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$405=1,'Funding Plan'!$E$71,0),IF(DQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ405=1,DR405=0),DR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$405=1,'Funding Plan'!$E$71,0),IF(DR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR405=1,DS405=0),DS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$405=1,'Funding Plan'!$E$71,0),IF(DS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS405=1,DT405=0),DT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$405=1,'Funding Plan'!$E$71,0),IF(DT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT405=1,DU405=0),DU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$405=1,'Funding Plan'!$E$71,0),IF(DU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU405=1,DV405=0),DV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$405=1,'Funding Plan'!$E$71,0),IF(DV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV405=1,DW405=0),DW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$405=1,'Funding Plan'!$E$71,0),IF(DW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW405=1,DX405=0),DX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$405=1,'Funding Plan'!$E$71,0),IF(DX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX405=1,DY405=0),DY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$405=1,'Funding Plan'!$E$71,0),IF(DY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY405=1,DZ405=0),DZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$405=1,'Funding Plan'!$E$71,0),IF(DZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ405=1,EA405=0),EA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$405=1,'Funding Plan'!$E$71,0),IF(EA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA405=1,EB405=0),EB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$405=1,'Funding Plan'!$E$71,0),IF(EB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB405=1,EC405=0),EC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$405=1,'Funding Plan'!$E$71,0),IF(EC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC405=1,ED405=0),ED407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$405=1,'Funding Plan'!$E$71,0),IF(ED$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED405=1,EE405=0),EE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$405=1,'Funding Plan'!$E$71,0),IF(EE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE405=1,EF405=0),EF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$405=1,'Funding Plan'!$E$71,0),IF(EF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF405=1,EG405=0),EG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$405=1,'Funding Plan'!$E$71,0),IF(EG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG405=1,EH405=0),EH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$405=1,'Funding Plan'!$E$71,0),IF(EH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH405=1,EI405=0),EI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$405=1,'Funding Plan'!$E$71,0),IF(EI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI405=1,EJ405=0),EJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$405=1,'Funding Plan'!$E$71,0),IF(EJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ405=1,EK405=0),EK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$405=1,'Funding Plan'!$E$71,0),IF(EK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK405=1,EL405=0),EL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$405=1,'Funding Plan'!$E$71,0),IF(EL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL405=1,EM405=0),EM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$405=1,'Funding Plan'!$E$71,0),IF(EM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM405=1,EN405=0),EN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$405=1,'Funding Plan'!$E$71,0),IF(EN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN405=1,EO405=0),EO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$405=1,'Funding Plan'!$E$71,0),IF(EO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO405=1,EP405=0),EP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$405=1,'Funding Plan'!$E$71,0),IF(EP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP405=1,EQ405=0),EQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$405=1,'Funding Plan'!$E$71,0),IF(EQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ405=1,ER405=0),ER407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$405=1,'Funding Plan'!$E$71,0),IF(ER$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER405=1,ES405=0),ES407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$405=1,'Funding Plan'!$E$71,0),IF(ES$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES405=1,ET405=0),ET407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$405=1,'Funding Plan'!$E$71,0),IF(ET$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET405=1,EU405=0),EU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$405=1,'Funding Plan'!$E$71,0),IF(EU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU405=1,EV405=0),EV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$405=1,'Funding Plan'!$E$71,0),IF(EV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV405=1,EW405=0),EW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$405=1,'Funding Plan'!$E$71,0),IF(EW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW405=1,EX405=0),EX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$405=1,'Funding Plan'!$E$71,0),IF(EX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX405=1,EY405=0),EY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$405=1,'Funding Plan'!$E$71,0),IF(EY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY405=1,EZ405=0),EZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$405=1,'Funding Plan'!$E$71,0),IF(EZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ405=1,FA405=0),FA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$405=1,'Funding Plan'!$E$71,0),IF(FA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA405=1,FB405=0),FB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$405=1,'Funding Plan'!$E$71,0),IF(FB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB405=1,FC405=0),FC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$405=1,'Funding Plan'!$E$71,0),IF(FC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC405=1,FD405=0),FD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$405=1,'Funding Plan'!$E$71,0),IF(FD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD405=1,FE405=0),FE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$405=1,'Funding Plan'!$E$71,0),IF(FE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE405=1,FF405=0),FF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$405=1,'Funding Plan'!$E$71,0),IF(FF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF405=1,FG405=0),FG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$405=1,'Funding Plan'!$E$71,0),IF(FG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG405=1,FH405=0),FH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$405=1,'Funding Plan'!$E$71,0),IF(FH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH405=1,FI405=0),FI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$405=1,'Funding Plan'!$E$71,0),IF(FI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI405=1,FJ405=0),FJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$405=1,'Funding Plan'!$E$71,0),IF(FJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ405=1,FK405=0),FK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$405=1,'Funding Plan'!$E$71,0),IF(FK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK405=1,FL405=0),FL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$405=1,'Funding Plan'!$E$71,0),IF(FL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL405=1,FM405=0),FM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$405=1,'Funding Plan'!$E$71,0),IF(FM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM405=1,FN405=0),FN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$405=1,'Funding Plan'!$E$71,0),IF(FN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN405=1,FO405=0),FO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$405=1,'Funding Plan'!$E$71,0),IF(FO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO405=1,FP405=0),FP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$405=1,'Funding Plan'!$E$71,0),IF(FP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP405=1,FQ405=0),FQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$405=1,'Funding Plan'!$E$71,0),IF(FQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ405=1,FR405=0),FR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$405=1,'Funding Plan'!$E$71,0),IF(FR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR405=1,FS405=0),FS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$405=1,'Funding Plan'!$E$71,0),IF(FS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS405=1,FT405=0),FT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$405=1,'Funding Plan'!$E$71,0),IF(FT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT405=1,FU405=0),FU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$405=1,'Funding Plan'!$E$71,0),IF(FU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU405=1,FV405=0),FV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$405=1,'Funding Plan'!$E$71,0),IF(FV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV405=1,FW405=0),FW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$405=1,'Funding Plan'!$E$71,0),IF(FW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW405=1,FX405=0),FX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$405=1,'Funding Plan'!$E$71,0),IF(FX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX405=1,FY405=0),FY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$405=1,'Funding Plan'!$E$71,0),IF(FY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY405=1,FZ405=0),FZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$405=1,'Funding Plan'!$E$71,0),IF(FZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ405=1,GA405=0),GA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$405=1,'Funding Plan'!$E$71,0),IF(GA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA405=1,GB405=0),GB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$405=1,'Funding Plan'!$E$71,0),IF(GB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB405=1,GC405=0),GC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$405=1,'Funding Plan'!$E$71,0),IF(GC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC405=1,GD405=0),GD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$405=1,'Funding Plan'!$E$71,0),IF(GD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD405=1,GE405=0),GE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$405=1,'Funding Plan'!$E$71,0),IF(GE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE405=1,GF405=0),GF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$405=1,'Funding Plan'!$E$71,0),IF(GF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF405=1,GG405=0),GG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$405=1,'Funding Plan'!$E$71,0),IF(GG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG405=1,GH405=0),GH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$405=1,'Funding Plan'!$E$71,0),IF(GH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH405=1,GI405=0),GI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$405=1,'Funding Plan'!$E$71,0),IF(GI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI405=1,GJ405=0),GJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$405=1,'Funding Plan'!$E$71,0),IF(GJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ405=1,GK405=0),GK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$405=1,'Funding Plan'!$E$71,0),IF(GK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK405=1,GL405=0),GL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$405=1,'Funding Plan'!$E$71,0),IF(GL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL405=1,GM405=0),GM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$405=1,'Funding Plan'!$E$71,0),IF(GM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM405=1,GN405=0),GN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$405=1,'Funding Plan'!$E$71,0),IF(GN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN405=1,GO405=0),GO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$405=1,'Funding Plan'!$E$71,0),IF(GO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO405=1,GP405=0),GP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$405=1,'Funding Plan'!$E$71,0),IF(GP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP405=1,GQ405=0),GQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$405=1,'Funding Plan'!$E$71,0),IF(GQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ405=1,GR405=0),GR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$405=1,'Funding Plan'!$E$71,0),IF(GR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR405=1,GS405=0),GS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$405=1,'Funding Plan'!$E$71,0),IF(GS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS405=1,GT405=0),GT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$405=1,'Funding Plan'!$E$71,0),IF(GT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT405=1,GU405=0),GU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$405=1,'Funding Plan'!$E$71,0),IF(GU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU405=1,GV405=0),GV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$405=1,'Funding Plan'!$E$71,0),IF(GV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV405=1,GW405=0),GW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$405=1,'Funding Plan'!$E$71,0),IF(GW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW405=1,GX405=0),GX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$405=1,'Funding Plan'!$E$71,0),IF(GX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX405=1,GY405=0),GY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$405=1,'Funding Plan'!$E$71,0),IF(GY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY405=1,GZ405=0),GZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$405=1,'Funding Plan'!$E$71,0),IF(GZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ405=1,HA405=0),HA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$405=1,'Funding Plan'!$E$71,0),IF(HA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA405=1,HB405=0),HB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$405=1,'Funding Plan'!$E$71,0),IF(HB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB405=1,HC405=0),HC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$405=1,'Funding Plan'!$E$71,0),IF(HC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC405=1,HD405=0),HD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$405=1,'Funding Plan'!$E$71,0),IF(HD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD405=1,HE405=0),HE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$405=1,'Funding Plan'!$E$71,0),IF(HE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE405=1,HF405=0),HF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$405=1,'Funding Plan'!$E$71,0),IF(HF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF405=1,HG405=0),HG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$405=1,'Funding Plan'!$E$71,0),IF(HG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG405=1,HH405=0),HH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$405=1,'Funding Plan'!$E$71,0),IF(HH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH405=1,HI405=0),HI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$405=1,'Funding Plan'!$E$71,0),IF(HI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI405=1,HJ405=0),HJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$405=1,'Funding Plan'!$E$71,0),IF(HJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ405=1,HK405=0),HK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$405=1,'Funding Plan'!$E$71,0),IF(HK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK405=1,HL405=0),HL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$405=1,'Funding Plan'!$E$71,0),IF(HL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL405=1,HM405=0),HM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$405=1,'Funding Plan'!$E$71,0),IF(HM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM405=1,HN405=0),HN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$405=1,'Funding Plan'!$E$71,0),IF(HN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN405=1,HO405=0),HO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$405=1,'Funding Plan'!$E$71,0),IF(HO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO405=1,HP405=0),HP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$405=1,'Funding Plan'!$E$71,0),IF(HP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP405=1,HQ405=0),HQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$405=1,'Funding Plan'!$E$71,0),IF(HQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ405=1,HR405=0),HR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$405=1,'Funding Plan'!$E$71,0),IF(HR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR405=1,HS405=0),HS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$405=1,'Funding Plan'!$E$71,0),IF(HS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS405=1,HT405=0),HT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$405=1,'Funding Plan'!$E$71,0),IF(HT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT405=1,HU405=0),HU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$405=1,'Funding Plan'!$E$71,0),IF(HU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU405=1,HV405=0),HV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$405=1,'Funding Plan'!$E$71,0),IF(HV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV405=1,HW405=0),HW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$405=1,'Funding Plan'!$E$71,0),IF(HW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW405=1,HX405=0),HX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$405=1,'Funding Plan'!$E$71,0),IF(HX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX405=1,HY405=0),HY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$405=1,'Funding Plan'!$E$71,0),IF(HY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY405=1,HZ405=0),HZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$405=1,'Funding Plan'!$E$71,0),IF(HZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ405=1,IA405=0),IA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$405=1,'Funding Plan'!$E$71,0),IF(IA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA405=1,IB405=0),IB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$405=1,'Funding Plan'!$E$71,0),IF(IB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB405=1,IC405=0),IC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$405=1,'Funding Plan'!$E$71,0),IF(IC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC405=1,ID405=0),ID407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$405=1,'Funding Plan'!$E$71,0),IF(ID$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID405=1,IE405=0),IE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$405=1,'Funding Plan'!$E$71,0),IF(IE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE405=1,IF405=0),IF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$405=1,'Funding Plan'!$E$71,0),IF(IF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF405=1,IG405=0),IG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$405=1,'Funding Plan'!$E$71,0),IF(IG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG405=1,IH405=0),IH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$405=1,'Funding Plan'!$E$71,0),IF(IH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH405=1,II405=0),II407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$405=1,'Funding Plan'!$E$71,0),IF(II$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II405=1,IJ405=0),IJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$405=1,'Funding Plan'!$E$71,0),IF(IJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ405=1,IK405=0),IK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$405=1,'Funding Plan'!$E$71,0),IF(IK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK405=1,IL405=0),IL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$405=1,'Funding Plan'!$E$71,0),IF(IL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL405=1,IM405=0),IM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$405=1,'Funding Plan'!$E$71,0),IF(IM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM405=1,IN405=0),IN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$405=1,'Funding Plan'!$E$71,0),IF(IN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN405=1,IO405=0),IO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$405=1,'Funding Plan'!$E$71,0),IF(IO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO405=1,IP405=0),IP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$405=1,'Funding Plan'!$E$71,0),IF(IP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP405=1,IQ405=0),IQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$405=1,'Funding Plan'!$E$71,0),IF(IQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ405=1,IR405=0),IR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$405=1,'Funding Plan'!$E$71,0),IF(IR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR405=1,IS405=0),IS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$405=1,'Funding Plan'!$E$71,0),IF(IS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS405=1,IT405=0),IT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$405=1,'Funding Plan'!$E$71,0),IF(IT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT405=1,IU405=0),IU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$405=1,'Funding Plan'!$E$71,0),IF(IU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU405=1,IV405=0),IV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$405=1,'Funding Plan'!$E$71,0),IF(IV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV405=1,IW405=0),IW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$405=1,'Funding Plan'!$E$71,0),IF(IW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW405=1,IX405=0),IX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$405=1,'Funding Plan'!$E$71,0),IF(IX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX405=1,IY405=0),IY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$405=1,'Funding Plan'!$E$71,0),IF(IY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY405=1,IZ405=0),IZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$405=1,'Funding Plan'!$E$71,0),IF(IZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ405=1,JA405=0),JA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$405=1,'Funding Plan'!$E$71,0),IF(JA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA405=1,JB405=0),JB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$405=1,'Funding Plan'!$E$71,0),IF(JB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB405=1,JC405=0),JC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$405=1,'Funding Plan'!$E$71,0),IF(JC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC405=1,JD405=0),JD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$405=1,'Funding Plan'!$E$71,0),IF(JD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD405=1,JE405=0),JE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$405=1,'Funding Plan'!$E$71,0),IF(JE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE405=1,JF405=0),JF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$405=1,'Funding Plan'!$E$71,0),IF(JF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF405=1,JG405=0),JG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$405=1,'Funding Plan'!$E$71,0),IF(JG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG405=1,JH405=0),JH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$405=1,'Funding Plan'!$E$71,0),IF(JH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH405=1,JI405=0),JI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$405=1,'Funding Plan'!$E$71,0),IF(JI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI405=1,JJ405=0),JJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$405=1,'Funding Plan'!$E$71,0),IF(JJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ405=1,JK405=0),JK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$405=1,'Funding Plan'!$E$71,0),IF(JK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK405=1,JL405=0),JL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$405=1,'Funding Plan'!$E$71,0),IF(JL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL405=1,JM405=0),JM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$405=1,'Funding Plan'!$E$71,0),IF(JM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM405=1,JN405=0),JN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$405=1,'Funding Plan'!$E$71,0),IF(JN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN405=1,JO405=0),JO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$405=1,'Funding Plan'!$E$71,0),IF(JO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO405=1,JP405=0),JP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$405=1,'Funding Plan'!$E$71,0),IF(JP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP405=1,JQ405=0),JQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$405=1,'Funding Plan'!$E$71,0),IF(JQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ405=1,JR405=0),JR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$405=1,'Funding Plan'!$E$71,0),IF(JR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR405=1,JS405=0),JS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$405=1,'Funding Plan'!$E$71,0),IF(JS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS405=1,JT405=0),JT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$405=1,'Funding Plan'!$E$71,0),IF(JT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT405=1,JU405=0),JU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$405=1,'Funding Plan'!$E$71,0),IF(JU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU405=1,JV405=0),JV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$405=1,'Funding Plan'!$E$71,0),IF(JV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV405=1,JW405=0),JW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$405=1,'Funding Plan'!$E$71,0),IF(JW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW405=1,JX405=0),JX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$405=1,'Funding Plan'!$E$71,0),IF(JX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX405=1,JY405=0),JY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$405=1,'Funding Plan'!$E$71,0),IF(JY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY405=1,JZ405=0),JZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$405=1,'Funding Plan'!$E$71,0),IF(JZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ405=1,KA405=0),KA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$405=1,'Funding Plan'!$E$71,0),IF(KA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA405=1,KB405=0),KB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$405=1,'Funding Plan'!$E$71,0),IF(KB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB405=1,KC405=0),KC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$405=1,'Funding Plan'!$E$71,0),IF(KC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC405=1,KD405=0),KD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$405=1,'Funding Plan'!$E$71,0),IF(KD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD405=1,KE405=0),KE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$405=1,'Funding Plan'!$E$71,0),IF(KE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE405=1,KF405=0),KF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$405=1,'Funding Plan'!$E$71,0),IF(KF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF405=1,KG405=0),KG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$405=1,'Funding Plan'!$E$71,0),IF(KG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG405=1,KH405=0),KH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$405=1,'Funding Plan'!$E$71,0),IF(KH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH405=1,KI405=0),KI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$405=1,'Funding Plan'!$E$71,0),IF(KI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI405=1,KJ405=0),KJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$405=1,'Funding Plan'!$E$71,0),IF(KJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ405=1,KK405=0),KK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$405=1,'Funding Plan'!$E$71,0),IF(KK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK405=1,KL405=0),KL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$405=1,'Funding Plan'!$E$71,0),IF(KL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL405=1,KM405=0),KM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$405=1,'Funding Plan'!$E$71,0),IF(KM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM405=1,KN405=0),KN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$405=1,'Funding Plan'!$E$71,0),IF(KN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN405=1,KO405=0),KO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$405=1,'Funding Plan'!$E$71,0),IF(KO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO405=1,KP405=0),KP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$405=1,'Funding Plan'!$E$71,0),IF(KP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP405=1,KQ405=0),KQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$405=1,'Funding Plan'!$E$71,0),IF(KQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ405=1,KR405=0),KR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$405=1,'Funding Plan'!$E$71,0),IF(KR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR405=1,KS405=0),KS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$405=1,'Funding Plan'!$E$71,0),IF(KS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS405=1,KT405=0),KT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$405=1,'Funding Plan'!$E$71,0),IF(KT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT405=1,KU405=0),KU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$405=1,'Funding Plan'!$E$71,0),IF(KU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU405=1,KV405=0),KV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$405=1,'Funding Plan'!$E$71,0),IF(KV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV405=1,KW405=0),KW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$405=1,'Funding Plan'!$E$71,0),IF(KW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW405=1,KX405=0),KX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$405=1,'Funding Plan'!$E$71,0),IF(KX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX405=1,KY405=0),KY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$405=1,'Funding Plan'!$E$71,0),IF(KY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY405=1,KZ405=0),KZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$405=1,'Funding Plan'!$E$71,0),IF(KZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ405=1,LA405=0),LA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$405=1,'Funding Plan'!$E$71,0),IF(LA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA405=1,LB405=0),LB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$405=1,'Funding Plan'!$E$71,0),IF(LB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB405=1,LC405=0),LC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$405=1,'Funding Plan'!$E$71,0),IF(LC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC405=1,LD405=0),LD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$405=1,'Funding Plan'!$E$71,0),IF(LD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD405=1,LE405=0),LE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$405=1,'Funding Plan'!$E$71,0),IF(LE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE405=1,LF405=0),LF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$405=1,'Funding Plan'!$E$71,0),IF(LF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF405=1,LG405=0),LG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$405=1,'Funding Plan'!$E$71,0),IF(LG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG405=1,LH405=0),LH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$405=1,'Funding Plan'!$E$71,0),IF(LH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH405=1,LI405=0),LI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$405=1,'Funding Plan'!$E$71,0),IF(LI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI405=1,LJ405=0),LJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$405=1,'Funding Plan'!$E$71,0),IF(LJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ405=1,LK405=0),LK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$405=1,'Funding Plan'!$E$71,0),IF(LK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK405=1,LL405=0),LL407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$405=1,'Funding Plan'!$E$71,0),IF(LL$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL405=1,LM405=0),LM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$405=1,'Funding Plan'!$E$71,0),IF(LM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM405=1,LN405=0),LN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$405=1,'Funding Plan'!$E$71,0),IF(LN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN405=1,LO405=0),LO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$405=1,'Funding Plan'!$E$71,0),IF(LO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO405=1,LP405=0),LP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$405=1,'Funding Plan'!$E$71,0),IF(LP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP405=1,LQ405=0),LQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$405=1,'Funding Plan'!$E$71,0),IF(LQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ405=1,LR405=0),LR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$405=1,'Funding Plan'!$E$71,0),IF(LR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR405=1,LS405=0),LS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$405=1,'Funding Plan'!$E$71,0),IF(LS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS405=1,LT405=0),LT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$405=1,'Funding Plan'!$E$71,0),IF(LT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT405=1,LU405=0),LU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$405=1,'Funding Plan'!$E$71,0),IF(LU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU405=1,LV405=0),LV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$405=1,'Funding Plan'!$E$71,0),IF(LV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV405=1,LW405=0),LW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$405=1,'Funding Plan'!$E$71,0),IF(LW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW405=1,LX405=0),LX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$405=1,'Funding Plan'!$E$71,0),IF(LX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX405=1,LY405=0),LY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$405=1,'Funding Plan'!$E$71,0),IF(LY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY405=1,LZ405=0),LZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$405=1,'Funding Plan'!$E$71,0),IF(LZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ405=1,MA405=0),MA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$405=1,'Funding Plan'!$E$71,0),IF(MA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA405=1,MB405=0),MB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$405=1,'Funding Plan'!$E$71,0),IF(MB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB405=1,MC405=0),MC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$405=1,'Funding Plan'!$E$71,0),IF(MC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC405=1,MD405=0),MD407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$405=1,'Funding Plan'!$E$71,0),IF(MD$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD405=1,ME405=0),ME407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$405=1,'Funding Plan'!$E$71,0),IF(ME$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME405=1,MF405=0),MF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$405=1,'Funding Plan'!$E$71,0),IF(MF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF405=1,MG405=0),MG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$405=1,'Funding Plan'!$E$71,0),IF(MG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG405=1,MH405=0),MH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$405=1,'Funding Plan'!$E$71,0),IF(MH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH405=1,MI405=0),MI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$405=1,'Funding Plan'!$E$71,0),IF(MI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI405=1,MJ405=0),MJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$405=1,'Funding Plan'!$E$71,0),IF(MJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ405=1,MK405=0),MK407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$405=1,'Funding Plan'!$E$71,0),IF(MK$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK405=1,ML405=0),ML407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$405=1,'Funding Plan'!$E$71,0),IF(ML$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML405=1,MM405=0),MM407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$405=1,'Funding Plan'!$E$71,0),IF(MM$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM405=1,MN405=0),MN407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$405=1,'Funding Plan'!$E$71,0),IF(MN$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN405=1,MO405=0),MO407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$405=1,'Funding Plan'!$E$71,0),IF(MO$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO405=1,MP405=0),MP407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$405=1,'Funding Plan'!$E$71,0),IF(MP$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP405=1,MQ405=0),MQ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$405=1,'Funding Plan'!$E$71,0),IF(MQ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ405=1,MR405=0),MR407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$405=1,'Funding Plan'!$E$71,0),IF(MR$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR405=1,MS405=0),MS407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$405=1,'Funding Plan'!$E$71,0),IF(MS$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS405=1,MT405=0),MT407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$405=1,'Funding Plan'!$E$71,0),IF(MT$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT405=1,MU405=0),MU407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$405=1,'Funding Plan'!$E$71,0),IF(MU$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU405=1,MV405=0),MV407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$405=1,'Funding Plan'!$E$71,0),IF(MV$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV405=1,MW405=0),MW407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$405=1,'Funding Plan'!$E$71,0),IF(MW$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW405=1,MX405=0),MX407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$405=1,'Funding Plan'!$E$71,0),IF(MX$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX405=1,MY405=0),MY407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$405=1,'Funding Plan'!$E$71,0),IF(MY$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY405=1,MZ405=0),MZ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$405=1,'Funding Plan'!$E$71,0),IF(MZ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ405=1,NA405=0),NA407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$405=1,'Funding Plan'!$E$71,0),IF(NA$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA405=1,NB405=0),NB407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$405=1,'Funding Plan'!$E$71,0),IF(NB$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB405=1,NC405=0),NC407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$405=1,'Funding Plan'!$E$71,0),IF(NC$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC405=1,ND405=0),ND407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$405=1,'Funding Plan'!$E$71,0),IF(ND$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND405=1,NE405=0),NE407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$405=1,'Funding Plan'!$E$71,0),IF(NE$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE405=1,NF405=0),NF407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$405=1,'Funding Plan'!$E$71,0),IF(NF$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF405=1,NG405=0),NG407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$405=1,'Funding Plan'!$E$71,0),IF(NG$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG405=1,NH405=0),NH407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$405=1,'Funding Plan'!$E$71,0),IF(NH$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH405=1,NI405=0),NI407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$405=1,'Funding Plan'!$E$71,0),IF(NI$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI405=1,NJ405=0),NJ407,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$405>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$405+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$405=1,'Funding Plan'!$E$71,0),IF(NJ$405>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C407+C410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO407+BO410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA407+EA410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM407+GM410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY407+IY410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK407+LK410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ403>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #7"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!C339,IF('Funding Plan'!$I$25='Funding Schedule'!C340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!D339,IF('Funding Plan'!$I$25='Funding Schedule'!D340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!E339,IF('Funding Plan'!$I$25='Funding Schedule'!E340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!F339,IF('Funding Plan'!$I$25='Funding Schedule'!F340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!G339,IF('Funding Plan'!$I$25='Funding Schedule'!G340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!H339,IF('Funding Plan'!$I$25='Funding Schedule'!H340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!I339,IF('Funding Plan'!$I$25='Funding Schedule'!I340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!J339,IF('Funding Plan'!$I$25='Funding Schedule'!J340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!K339,IF('Funding Plan'!$I$25='Funding Schedule'!K340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!L339,IF('Funding Plan'!$I$25='Funding Schedule'!L340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!M339,IF('Funding Plan'!$I$25='Funding Schedule'!M340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!N339,IF('Funding Plan'!$I$25='Funding Schedule'!N340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!O339,IF('Funding Plan'!$I$25='Funding Schedule'!O340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!P339,IF('Funding Plan'!$I$25='Funding Schedule'!P340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!Q339,IF('Funding Plan'!$I$25='Funding Schedule'!Q340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!R339,IF('Funding Plan'!$I$25='Funding Schedule'!R340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!S339,IF('Funding Plan'!$I$25='Funding Schedule'!S340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!T339,IF('Funding Plan'!$I$25='Funding Schedule'!T340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!U339,IF('Funding Plan'!$I$25='Funding Schedule'!U340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!V339,IF('Funding Plan'!$I$25='Funding Schedule'!V340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!W339,IF('Funding Plan'!$I$25='Funding Schedule'!W340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!X339,IF('Funding Plan'!$I$25='Funding Schedule'!X340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!Y339,IF('Funding Plan'!$I$25='Funding Schedule'!Y340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!Z339,IF('Funding Plan'!$I$25='Funding Schedule'!Z340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AA339,IF('Funding Plan'!$I$25='Funding Schedule'!AA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AB339,IF('Funding Plan'!$I$25='Funding Schedule'!AB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AC339,IF('Funding Plan'!$I$25='Funding Schedule'!AC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AD339,IF('Funding Plan'!$I$25='Funding Schedule'!AD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AE339,IF('Funding Plan'!$I$25='Funding Schedule'!AE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AF339,IF('Funding Plan'!$I$25='Funding Schedule'!AF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AG339,IF('Funding Plan'!$I$25='Funding Schedule'!AG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AH339,IF('Funding Plan'!$I$25='Funding Schedule'!AH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AI339,IF('Funding Plan'!$I$25='Funding Schedule'!AI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AJ339,IF('Funding Plan'!$I$25='Funding Schedule'!AJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AK339,IF('Funding Plan'!$I$25='Funding Schedule'!AK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AL339,IF('Funding Plan'!$I$25='Funding Schedule'!AL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AM339,IF('Funding Plan'!$I$25='Funding Schedule'!AM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AN339,IF('Funding Plan'!$I$25='Funding Schedule'!AN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AO339,IF('Funding Plan'!$I$25='Funding Schedule'!AO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AP339,IF('Funding Plan'!$I$25='Funding Schedule'!AP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AQ339,IF('Funding Plan'!$I$25='Funding Schedule'!AQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AR339,IF('Funding Plan'!$I$25='Funding Schedule'!AR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AS339,IF('Funding Plan'!$I$25='Funding Schedule'!AS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AT339,IF('Funding Plan'!$I$25='Funding Schedule'!AT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AU339,IF('Funding Plan'!$I$25='Funding Schedule'!AU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AV339,IF('Funding Plan'!$I$25='Funding Schedule'!AV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AW339,IF('Funding Plan'!$I$25='Funding Schedule'!AW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AX339,IF('Funding Plan'!$I$25='Funding Schedule'!AX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AY339,IF('Funding Plan'!$I$25='Funding Schedule'!AY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!AZ339,IF('Funding Plan'!$I$25='Funding Schedule'!AZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BA339,IF('Funding Plan'!$I$25='Funding Schedule'!BA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BB339,IF('Funding Plan'!$I$25='Funding Schedule'!BB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BC339,IF('Funding Plan'!$I$25='Funding Schedule'!BC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BD339,IF('Funding Plan'!$I$25='Funding Schedule'!BD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BE339,IF('Funding Plan'!$I$25='Funding Schedule'!BE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BF339,IF('Funding Plan'!$I$25='Funding Schedule'!BF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BG339,IF('Funding Plan'!$I$25='Funding Schedule'!BG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BH339,IF('Funding Plan'!$I$25='Funding Schedule'!BH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BI339,IF('Funding Plan'!$I$25='Funding Schedule'!BI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BJ339,IF('Funding Plan'!$I$25='Funding Schedule'!BJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BK339,IF('Funding Plan'!$I$25='Funding Schedule'!BK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BL339,IF('Funding Plan'!$I$25='Funding Schedule'!BL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BM339,IF('Funding Plan'!$I$25='Funding Schedule'!BM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BN339,IF('Funding Plan'!$I$25='Funding Schedule'!BN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BO339,IF('Funding Plan'!$I$25='Funding Schedule'!BO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BP339,IF('Funding Plan'!$I$25='Funding Schedule'!BP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BQ339,IF('Funding Plan'!$I$25='Funding Schedule'!BQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BR339,IF('Funding Plan'!$I$25='Funding Schedule'!BR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BS339,IF('Funding Plan'!$I$25='Funding Schedule'!BS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BT339,IF('Funding Plan'!$I$25='Funding Schedule'!BT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BU339,IF('Funding Plan'!$I$25='Funding Schedule'!BU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BV339,IF('Funding Plan'!$I$25='Funding Schedule'!BV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BW339,IF('Funding Plan'!$I$25='Funding Schedule'!BW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BX339,IF('Funding Plan'!$I$25='Funding Schedule'!BX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BY339,IF('Funding Plan'!$I$25='Funding Schedule'!BY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!BZ339,IF('Funding Plan'!$I$25='Funding Schedule'!BZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CA339,IF('Funding Plan'!$I$25='Funding Schedule'!CA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CB339,IF('Funding Plan'!$I$25='Funding Schedule'!CB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CC339,IF('Funding Plan'!$I$25='Funding Schedule'!CC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CD339,IF('Funding Plan'!$I$25='Funding Schedule'!CD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CE339,IF('Funding Plan'!$I$25='Funding Schedule'!CE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CF339,IF('Funding Plan'!$I$25='Funding Schedule'!CF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CG339,IF('Funding Plan'!$I$25='Funding Schedule'!CG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CH339,IF('Funding Plan'!$I$25='Funding Schedule'!CH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CI339,IF('Funding Plan'!$I$25='Funding Schedule'!CI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CJ339,IF('Funding Plan'!$I$25='Funding Schedule'!CJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CK339,IF('Funding Plan'!$I$25='Funding Schedule'!CK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CL339,IF('Funding Plan'!$I$25='Funding Schedule'!CL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CM339,IF('Funding Plan'!$I$25='Funding Schedule'!CM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CN339,IF('Funding Plan'!$I$25='Funding Schedule'!CN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CO339,IF('Funding Plan'!$I$25='Funding Schedule'!CO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CP339,IF('Funding Plan'!$I$25='Funding Schedule'!CP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CQ339,IF('Funding Plan'!$I$25='Funding Schedule'!CQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CR339,IF('Funding Plan'!$I$25='Funding Schedule'!CR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CS339,IF('Funding Plan'!$I$25='Funding Schedule'!CS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CT339,IF('Funding Plan'!$I$25='Funding Schedule'!CT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CU339,IF('Funding Plan'!$I$25='Funding Schedule'!CU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CV339,IF('Funding Plan'!$I$25='Funding Schedule'!CV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CW339,IF('Funding Plan'!$I$25='Funding Schedule'!CW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CX339,IF('Funding Plan'!$I$25='Funding Schedule'!CX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CY339,IF('Funding Plan'!$I$25='Funding Schedule'!CY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!CZ339,IF('Funding Plan'!$I$25='Funding Schedule'!CZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DA339,IF('Funding Plan'!$I$25='Funding Schedule'!DA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DB339,IF('Funding Plan'!$I$25='Funding Schedule'!DB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DC339,IF('Funding Plan'!$I$25='Funding Schedule'!DC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DD339,IF('Funding Plan'!$I$25='Funding Schedule'!DD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DE339,IF('Funding Plan'!$I$25='Funding Schedule'!DE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DF339,IF('Funding Plan'!$I$25='Funding Schedule'!DF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DG339,IF('Funding Plan'!$I$25='Funding Schedule'!DG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DH339,IF('Funding Plan'!$I$25='Funding Schedule'!DH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DI339,IF('Funding Plan'!$I$25='Funding Schedule'!DI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DJ339,IF('Funding Plan'!$I$25='Funding Schedule'!DJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DK339,IF('Funding Plan'!$I$25='Funding Schedule'!DK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DL339,IF('Funding Plan'!$I$25='Funding Schedule'!DL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DM339,IF('Funding Plan'!$I$25='Funding Schedule'!DM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DN339,IF('Funding Plan'!$I$25='Funding Schedule'!DN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DO339,IF('Funding Plan'!$I$25='Funding Schedule'!DO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DP339,IF('Funding Plan'!$I$25='Funding Schedule'!DP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DQ339,IF('Funding Plan'!$I$25='Funding Schedule'!DQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DR339,IF('Funding Plan'!$I$25='Funding Schedule'!DR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DS339,IF('Funding Plan'!$I$25='Funding Schedule'!DS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DT339,IF('Funding Plan'!$I$25='Funding Schedule'!DT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DU339,IF('Funding Plan'!$I$25='Funding Schedule'!DU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DV339,IF('Funding Plan'!$I$25='Funding Schedule'!DV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DW339,IF('Funding Plan'!$I$25='Funding Schedule'!DW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DX339,IF('Funding Plan'!$I$25='Funding Schedule'!DX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DY339,IF('Funding Plan'!$I$25='Funding Schedule'!DY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!DZ339,IF('Funding Plan'!$I$25='Funding Schedule'!DZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EA339,IF('Funding Plan'!$I$25='Funding Schedule'!EA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EB339,IF('Funding Plan'!$I$25='Funding Schedule'!EB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EC339,IF('Funding Plan'!$I$25='Funding Schedule'!EC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ED339,IF('Funding Plan'!$I$25='Funding Schedule'!ED340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EE339,IF('Funding Plan'!$I$25='Funding Schedule'!EE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EF339,IF('Funding Plan'!$I$25='Funding Schedule'!EF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EG339,IF('Funding Plan'!$I$25='Funding Schedule'!EG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EH339,IF('Funding Plan'!$I$25='Funding Schedule'!EH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EI339,IF('Funding Plan'!$I$25='Funding Schedule'!EI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EJ339,IF('Funding Plan'!$I$25='Funding Schedule'!EJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EK339,IF('Funding Plan'!$I$25='Funding Schedule'!EK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EL339,IF('Funding Plan'!$I$25='Funding Schedule'!EL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EM339,IF('Funding Plan'!$I$25='Funding Schedule'!EM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EN339,IF('Funding Plan'!$I$25='Funding Schedule'!EN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EO339,IF('Funding Plan'!$I$25='Funding Schedule'!EO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EP339,IF('Funding Plan'!$I$25='Funding Schedule'!EP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EQ339,IF('Funding Plan'!$I$25='Funding Schedule'!EQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ER339,IF('Funding Plan'!$I$25='Funding Schedule'!ER340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ES339,IF('Funding Plan'!$I$25='Funding Schedule'!ES340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ET339,IF('Funding Plan'!$I$25='Funding Schedule'!ET340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EU339,IF('Funding Plan'!$I$25='Funding Schedule'!EU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EV339,IF('Funding Plan'!$I$25='Funding Schedule'!EV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EW339,IF('Funding Plan'!$I$25='Funding Schedule'!EW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EX339,IF('Funding Plan'!$I$25='Funding Schedule'!EX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EY339,IF('Funding Plan'!$I$25='Funding Schedule'!EY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!EZ339,IF('Funding Plan'!$I$25='Funding Schedule'!EZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FA339,IF('Funding Plan'!$I$25='Funding Schedule'!FA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FB339,IF('Funding Plan'!$I$25='Funding Schedule'!FB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FC339,IF('Funding Plan'!$I$25='Funding Schedule'!FC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FD339,IF('Funding Plan'!$I$25='Funding Schedule'!FD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FE339,IF('Funding Plan'!$I$25='Funding Schedule'!FE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FF339,IF('Funding Plan'!$I$25='Funding Schedule'!FF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FG339,IF('Funding Plan'!$I$25='Funding Schedule'!FG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FH339,IF('Funding Plan'!$I$25='Funding Schedule'!FH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FI339,IF('Funding Plan'!$I$25='Funding Schedule'!FI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FJ339,IF('Funding Plan'!$I$25='Funding Schedule'!FJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FK339,IF('Funding Plan'!$I$25='Funding Schedule'!FK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FL339,IF('Funding Plan'!$I$25='Funding Schedule'!FL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FM339,IF('Funding Plan'!$I$25='Funding Schedule'!FM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FN339,IF('Funding Plan'!$I$25='Funding Schedule'!FN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FO339,IF('Funding Plan'!$I$25='Funding Schedule'!FO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FP339,IF('Funding Plan'!$I$25='Funding Schedule'!FP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FQ339,IF('Funding Plan'!$I$25='Funding Schedule'!FQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FR339,IF('Funding Plan'!$I$25='Funding Schedule'!FR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FS339,IF('Funding Plan'!$I$25='Funding Schedule'!FS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FT339,IF('Funding Plan'!$I$25='Funding Schedule'!FT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FU339,IF('Funding Plan'!$I$25='Funding Schedule'!FU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FV339,IF('Funding Plan'!$I$25='Funding Schedule'!FV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FW339,IF('Funding Plan'!$I$25='Funding Schedule'!FW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FX339,IF('Funding Plan'!$I$25='Funding Schedule'!FX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FY339,IF('Funding Plan'!$I$25='Funding Schedule'!FY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!FZ339,IF('Funding Plan'!$I$25='Funding Schedule'!FZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GA339,IF('Funding Plan'!$I$25='Funding Schedule'!GA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GB339,IF('Funding Plan'!$I$25='Funding Schedule'!GB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GC339,IF('Funding Plan'!$I$25='Funding Schedule'!GC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GD339,IF('Funding Plan'!$I$25='Funding Schedule'!GD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GE339,IF('Funding Plan'!$I$25='Funding Schedule'!GE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GF339,IF('Funding Plan'!$I$25='Funding Schedule'!GF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GG339,IF('Funding Plan'!$I$25='Funding Schedule'!GG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GH339,IF('Funding Plan'!$I$25='Funding Schedule'!GH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GI339,IF('Funding Plan'!$I$25='Funding Schedule'!GI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GJ339,IF('Funding Plan'!$I$25='Funding Schedule'!GJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GK339,IF('Funding Plan'!$I$25='Funding Schedule'!GK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GL339,IF('Funding Plan'!$I$25='Funding Schedule'!GL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GM339,IF('Funding Plan'!$I$25='Funding Schedule'!GM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GN339,IF('Funding Plan'!$I$25='Funding Schedule'!GN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GO339,IF('Funding Plan'!$I$25='Funding Schedule'!GO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GP339,IF('Funding Plan'!$I$25='Funding Schedule'!GP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GQ339,IF('Funding Plan'!$I$25='Funding Schedule'!GQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GR339,IF('Funding Plan'!$I$25='Funding Schedule'!GR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GS339,IF('Funding Plan'!$I$25='Funding Schedule'!GS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GT339,IF('Funding Plan'!$I$25='Funding Schedule'!GT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GU339,IF('Funding Plan'!$I$25='Funding Schedule'!GU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GV339,IF('Funding Plan'!$I$25='Funding Schedule'!GV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GW339,IF('Funding Plan'!$I$25='Funding Schedule'!GW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GX339,IF('Funding Plan'!$I$25='Funding Schedule'!GX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GY339,IF('Funding Plan'!$I$25='Funding Schedule'!GY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!GZ339,IF('Funding Plan'!$I$25='Funding Schedule'!GZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HA339,IF('Funding Plan'!$I$25='Funding Schedule'!HA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HB339,IF('Funding Plan'!$I$25='Funding Schedule'!HB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HC339,IF('Funding Plan'!$I$25='Funding Schedule'!HC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HD339,IF('Funding Plan'!$I$25='Funding Schedule'!HD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HE339,IF('Funding Plan'!$I$25='Funding Schedule'!HE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HF339,IF('Funding Plan'!$I$25='Funding Schedule'!HF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HG339,IF('Funding Plan'!$I$25='Funding Schedule'!HG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HH339,IF('Funding Plan'!$I$25='Funding Schedule'!HH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HI339,IF('Funding Plan'!$I$25='Funding Schedule'!HI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HJ339,IF('Funding Plan'!$I$25='Funding Schedule'!HJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HK339,IF('Funding Plan'!$I$25='Funding Schedule'!HK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HL339,IF('Funding Plan'!$I$25='Funding Schedule'!HL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HM339,IF('Funding Plan'!$I$25='Funding Schedule'!HM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HN339,IF('Funding Plan'!$I$25='Funding Schedule'!HN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HO339,IF('Funding Plan'!$I$25='Funding Schedule'!HO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HP339,IF('Funding Plan'!$I$25='Funding Schedule'!HP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HQ339,IF('Funding Plan'!$I$25='Funding Schedule'!HQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HR339,IF('Funding Plan'!$I$25='Funding Schedule'!HR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HS339,IF('Funding Plan'!$I$25='Funding Schedule'!HS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HT339,IF('Funding Plan'!$I$25='Funding Schedule'!HT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HU339,IF('Funding Plan'!$I$25='Funding Schedule'!HU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HV339,IF('Funding Plan'!$I$25='Funding Schedule'!HV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HW339,IF('Funding Plan'!$I$25='Funding Schedule'!HW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HX339,IF('Funding Plan'!$I$25='Funding Schedule'!HX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HY339,IF('Funding Plan'!$I$25='Funding Schedule'!HY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!HZ339,IF('Funding Plan'!$I$25='Funding Schedule'!HZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IA339,IF('Funding Plan'!$I$25='Funding Schedule'!IA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IB339,IF('Funding Plan'!$I$25='Funding Schedule'!IB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IC339,IF('Funding Plan'!$I$25='Funding Schedule'!IC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ID339,IF('Funding Plan'!$I$25='Funding Schedule'!ID340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IE339,IF('Funding Plan'!$I$25='Funding Schedule'!IE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IF339,IF('Funding Plan'!$I$25='Funding Schedule'!IF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IG339,IF('Funding Plan'!$I$25='Funding Schedule'!IG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IH339,IF('Funding Plan'!$I$25='Funding Schedule'!IH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!II339,IF('Funding Plan'!$I$25='Funding Schedule'!II340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IJ339,IF('Funding Plan'!$I$25='Funding Schedule'!IJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IK339,IF('Funding Plan'!$I$25='Funding Schedule'!IK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IL339,IF('Funding Plan'!$I$25='Funding Schedule'!IL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IM339,IF('Funding Plan'!$I$25='Funding Schedule'!IM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IN339,IF('Funding Plan'!$I$25='Funding Schedule'!IN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IO339,IF('Funding Plan'!$I$25='Funding Schedule'!IO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IP339,IF('Funding Plan'!$I$25='Funding Schedule'!IP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IQ339,IF('Funding Plan'!$I$25='Funding Schedule'!IQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IR339,IF('Funding Plan'!$I$25='Funding Schedule'!IR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IS339,IF('Funding Plan'!$I$25='Funding Schedule'!IS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IT339,IF('Funding Plan'!$I$25='Funding Schedule'!IT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IU339,IF('Funding Plan'!$I$25='Funding Schedule'!IU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IV339,IF('Funding Plan'!$I$25='Funding Schedule'!IV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IW339,IF('Funding Plan'!$I$25='Funding Schedule'!IW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IX339,IF('Funding Plan'!$I$25='Funding Schedule'!IX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IY339,IF('Funding Plan'!$I$25='Funding Schedule'!IY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!IZ339,IF('Funding Plan'!$I$25='Funding Schedule'!IZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JA339,IF('Funding Plan'!$I$25='Funding Schedule'!JA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JB339,IF('Funding Plan'!$I$25='Funding Schedule'!JB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JC339,IF('Funding Plan'!$I$25='Funding Schedule'!JC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JD339,IF('Funding Plan'!$I$25='Funding Schedule'!JD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JE339,IF('Funding Plan'!$I$25='Funding Schedule'!JE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JF339,IF('Funding Plan'!$I$25='Funding Schedule'!JF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JG339,IF('Funding Plan'!$I$25='Funding Schedule'!JG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JH339,IF('Funding Plan'!$I$25='Funding Schedule'!JH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JI339,IF('Funding Plan'!$I$25='Funding Schedule'!JI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JJ339,IF('Funding Plan'!$I$25='Funding Schedule'!JJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JK339,IF('Funding Plan'!$I$25='Funding Schedule'!JK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JL339,IF('Funding Plan'!$I$25='Funding Schedule'!JL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JM339,IF('Funding Plan'!$I$25='Funding Schedule'!JM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JN339,IF('Funding Plan'!$I$25='Funding Schedule'!JN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JO339,IF('Funding Plan'!$I$25='Funding Schedule'!JO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JP339,IF('Funding Plan'!$I$25='Funding Schedule'!JP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JQ339,IF('Funding Plan'!$I$25='Funding Schedule'!JQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JR339,IF('Funding Plan'!$I$25='Funding Schedule'!JR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JS339,IF('Funding Plan'!$I$25='Funding Schedule'!JS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JT339,IF('Funding Plan'!$I$25='Funding Schedule'!JT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JU339,IF('Funding Plan'!$I$25='Funding Schedule'!JU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JV339,IF('Funding Plan'!$I$25='Funding Schedule'!JV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JW339,IF('Funding Plan'!$I$25='Funding Schedule'!JW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JX339,IF('Funding Plan'!$I$25='Funding Schedule'!JX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JY339,IF('Funding Plan'!$I$25='Funding Schedule'!JY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!JZ339,IF('Funding Plan'!$I$25='Funding Schedule'!JZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KA339,IF('Funding Plan'!$I$25='Funding Schedule'!KA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KB339,IF('Funding Plan'!$I$25='Funding Schedule'!KB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KC339,IF('Funding Plan'!$I$25='Funding Schedule'!KC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KD339,IF('Funding Plan'!$I$25='Funding Schedule'!KD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KE339,IF('Funding Plan'!$I$25='Funding Schedule'!KE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KF339,IF('Funding Plan'!$I$25='Funding Schedule'!KF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KG339,IF('Funding Plan'!$I$25='Funding Schedule'!KG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KH339,IF('Funding Plan'!$I$25='Funding Schedule'!KH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KI339,IF('Funding Plan'!$I$25='Funding Schedule'!KI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KJ339,IF('Funding Plan'!$I$25='Funding Schedule'!KJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KK339,IF('Funding Plan'!$I$25='Funding Schedule'!KK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KL339,IF('Funding Plan'!$I$25='Funding Schedule'!KL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KM339,IF('Funding Plan'!$I$25='Funding Schedule'!KM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KN339,IF('Funding Plan'!$I$25='Funding Schedule'!KN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KO339,IF('Funding Plan'!$I$25='Funding Schedule'!KO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KP339,IF('Funding Plan'!$I$25='Funding Schedule'!KP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KQ339,IF('Funding Plan'!$I$25='Funding Schedule'!KQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KR339,IF('Funding Plan'!$I$25='Funding Schedule'!KR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KS339,IF('Funding Plan'!$I$25='Funding Schedule'!KS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KT339,IF('Funding Plan'!$I$25='Funding Schedule'!KT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KU339,IF('Funding Plan'!$I$25='Funding Schedule'!KU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KV339,IF('Funding Plan'!$I$25='Funding Schedule'!KV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KW339,IF('Funding Plan'!$I$25='Funding Schedule'!KW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KX339,IF('Funding Plan'!$I$25='Funding Schedule'!KX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KY339,IF('Funding Plan'!$I$25='Funding Schedule'!KY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!KZ339,IF('Funding Plan'!$I$25='Funding Schedule'!KZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LA339,IF('Funding Plan'!$I$25='Funding Schedule'!LA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LB339,IF('Funding Plan'!$I$25='Funding Schedule'!LB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LC339,IF('Funding Plan'!$I$25='Funding Schedule'!LC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LD339,IF('Funding Plan'!$I$25='Funding Schedule'!LD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LE339,IF('Funding Plan'!$I$25='Funding Schedule'!LE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LF339,IF('Funding Plan'!$I$25='Funding Schedule'!LF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LG339,IF('Funding Plan'!$I$25='Funding Schedule'!LG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LH339,IF('Funding Plan'!$I$25='Funding Schedule'!LH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LI339,IF('Funding Plan'!$I$25='Funding Schedule'!LI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LJ339,IF('Funding Plan'!$I$25='Funding Schedule'!LJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LK339,IF('Funding Plan'!$I$25='Funding Schedule'!LK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LL339,IF('Funding Plan'!$I$25='Funding Schedule'!LL340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LM339,IF('Funding Plan'!$I$25='Funding Schedule'!LM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LN339,IF('Funding Plan'!$I$25='Funding Schedule'!LN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LO339,IF('Funding Plan'!$I$25='Funding Schedule'!LO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LP339,IF('Funding Plan'!$I$25='Funding Schedule'!LP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LQ339,IF('Funding Plan'!$I$25='Funding Schedule'!LQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LR339,IF('Funding Plan'!$I$25='Funding Schedule'!LR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LS339,IF('Funding Plan'!$I$25='Funding Schedule'!LS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LT339,IF('Funding Plan'!$I$25='Funding Schedule'!LT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LU339,IF('Funding Plan'!$I$25='Funding Schedule'!LU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LV339,IF('Funding Plan'!$I$25='Funding Schedule'!LV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LW339,IF('Funding Plan'!$I$25='Funding Schedule'!LW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LX339,IF('Funding Plan'!$I$25='Funding Schedule'!LX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LY339,IF('Funding Plan'!$I$25='Funding Schedule'!LY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!LZ339,IF('Funding Plan'!$I$25='Funding Schedule'!LZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MA339,IF('Funding Plan'!$I$25='Funding Schedule'!MA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MB339,IF('Funding Plan'!$I$25='Funding Schedule'!MB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MC339,IF('Funding Plan'!$I$25='Funding Schedule'!MC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MD339,IF('Funding Plan'!$I$25='Funding Schedule'!MD340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ME339,IF('Funding Plan'!$I$25='Funding Schedule'!ME340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MF339,IF('Funding Plan'!$I$25='Funding Schedule'!MF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MG339,IF('Funding Plan'!$I$25='Funding Schedule'!MG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MH339,IF('Funding Plan'!$I$25='Funding Schedule'!MH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MI339,IF('Funding Plan'!$I$25='Funding Schedule'!MI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MJ339,IF('Funding Plan'!$I$25='Funding Schedule'!MJ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MK339,IF('Funding Plan'!$I$25='Funding Schedule'!MK340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ML339,IF('Funding Plan'!$I$25='Funding Schedule'!ML340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MM339,IF('Funding Plan'!$I$25='Funding Schedule'!MM340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MN339,IF('Funding Plan'!$I$25='Funding Schedule'!MN340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MO339,IF('Funding Plan'!$I$25='Funding Schedule'!MO340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MP339,IF('Funding Plan'!$I$25='Funding Schedule'!MP340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MQ339,IF('Funding Plan'!$I$25='Funding Schedule'!MQ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MR339,IF('Funding Plan'!$I$25='Funding Schedule'!MR340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MS339,IF('Funding Plan'!$I$25='Funding Schedule'!MS340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MT339,IF('Funding Plan'!$I$25='Funding Schedule'!MT340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MU339,IF('Funding Plan'!$I$25='Funding Schedule'!MU340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MV339,IF('Funding Plan'!$I$25='Funding Schedule'!MV340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MW339,IF('Funding Plan'!$I$25='Funding Schedule'!MW340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MX339,IF('Funding Plan'!$I$25='Funding Schedule'!MX340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MY339,IF('Funding Plan'!$I$25='Funding Schedule'!MY340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!MZ339,IF('Funding Plan'!$I$25='Funding Schedule'!MZ340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NA339,IF('Funding Plan'!$I$25='Funding Schedule'!NA340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NB339,IF('Funding Plan'!$I$25='Funding Schedule'!NB340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NC339,IF('Funding Plan'!$I$25='Funding Schedule'!NC340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!ND339,IF('Funding Plan'!$I$25='Funding Schedule'!ND340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NE339,IF('Funding Plan'!$I$25='Funding Schedule'!NE340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NF339,IF('Funding Plan'!$I$25='Funding Schedule'!NF340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NG339,IF('Funding Plan'!$I$25='Funding Schedule'!NG340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NH339,IF('Funding Plan'!$I$25='Funding Schedule'!NH340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NI339,IF('Funding Plan'!$I$25='Funding Schedule'!NI340,'Funding Plan'!$I$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$263='Funding Schedule'!NJ339,IF('Funding Plan'!$I$25='Funding Schedule'!NJ340,'Funding Plan'!$I$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(D415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(E415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(F415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(G415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(H415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(I415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(J415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(K415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(L415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(M415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(N415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(O415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(P415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Q415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(R415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(S415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(T415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(U415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(V415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(W415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(X415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Y415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Z415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ED415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ER415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ES415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ET415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ID415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(II415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LL415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MD415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ME415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MJ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MK415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ML415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MM415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MN415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MO415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MP415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MQ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MR415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MS415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MT415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MU415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MV415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MW415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MX415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MY415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MZ415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NA415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NB415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NC415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ND415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NE415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NF415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NG415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NH415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NI415>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NJ415>0,+'Funding Plan'!$I$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B417>0,B417-1,IF(B416>0,B416,0))","v":0},{"$f":"IF(C417>0,C417-1,IF(C416>0,C416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO417>0,BO417-1,IF(BO416>0,BO416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA417>0,EA417-1,IF(EA416>0,EA416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM417>0,GM417-1,IF(GM416>0,GM416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY417>0,IY417-1,IF(IY416>0,IY416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK417>0,LK417-1,IF(LK416>0,LK416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B423>0,B423,C415)","v":0},{"$f":"IF(C423>0,C423,D415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO423>0,BO423,BP415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA423>0,EA423,EB415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM423>0,GM423,GN415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY423>0,IY423,IZ415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK423>0,LK423,LL415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$417=1,0,-B419*'Funding Plan'!$E$74/12),-B419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$417=1,0,-C419*'Funding Plan'!$E$74/12),-C419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$417=1,0,-D419*'Funding Plan'!$E$74/12),-D419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$417=1,0,-E419*'Funding Plan'!$E$74/12),-E419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$417=1,0,-F419*'Funding Plan'!$E$74/12),-F419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$417=1,0,-G419*'Funding Plan'!$E$74/12),-G419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$417=1,0,-H419*'Funding Plan'!$E$74/12),-H419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$417=1,0,-I419*'Funding Plan'!$E$74/12),-I419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$417=1,0,-J419*'Funding Plan'!$E$74/12),-J419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$417=1,0,-K419*'Funding Plan'!$E$74/12),-K419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$417=1,0,-L419*'Funding Plan'!$E$74/12),-L419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$417=1,0,-M419*'Funding Plan'!$E$74/12),-M419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$417=1,0,-N419*'Funding Plan'!$E$74/12),-N419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$417=1,0,-O419*'Funding Plan'!$E$74/12),-O419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$417=1,0,-P419*'Funding Plan'!$E$74/12),-P419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$417=1,0,-Q419*'Funding Plan'!$E$74/12),-Q419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$417=1,0,-R419*'Funding Plan'!$E$74/12),-R419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$417=1,0,-S419*'Funding Plan'!$E$74/12),-S419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$417=1,0,-T419*'Funding Plan'!$E$74/12),-T419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$417=1,0,-U419*'Funding Plan'!$E$74/12),-U419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$417=1,0,-V419*'Funding Plan'!$E$74/12),-V419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$417=1,0,-W419*'Funding Plan'!$E$74/12),-W419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$417=1,0,-X419*'Funding Plan'!$E$74/12),-X419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$417=1,0,-Y419*'Funding Plan'!$E$74/12),-Y419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$417=1,0,-Z419*'Funding Plan'!$E$74/12),-Z419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$417=1,0,-AA419*'Funding Plan'!$E$74/12),-AA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$417=1,0,-AB419*'Funding Plan'!$E$74/12),-AB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$417=1,0,-AC419*'Funding Plan'!$E$74/12),-AC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$417=1,0,-AD419*'Funding Plan'!$E$74/12),-AD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$417=1,0,-AE419*'Funding Plan'!$E$74/12),-AE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$417=1,0,-AF419*'Funding Plan'!$E$74/12),-AF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$417=1,0,-AG419*'Funding Plan'!$E$74/12),-AG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$417=1,0,-AH419*'Funding Plan'!$E$74/12),-AH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$417=1,0,-AI419*'Funding Plan'!$E$74/12),-AI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$417=1,0,-AJ419*'Funding Plan'!$E$74/12),-AJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$417=1,0,-AK419*'Funding Plan'!$E$74/12),-AK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$417=1,0,-AL419*'Funding Plan'!$E$74/12),-AL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$417=1,0,-AM419*'Funding Plan'!$E$74/12),-AM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$417=1,0,-AN419*'Funding Plan'!$E$74/12),-AN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$417=1,0,-AO419*'Funding Plan'!$E$74/12),-AO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$417=1,0,-AP419*'Funding Plan'!$E$74/12),-AP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$417=1,0,-AQ419*'Funding Plan'!$E$74/12),-AQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$417=1,0,-AR419*'Funding Plan'!$E$74/12),-AR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$417=1,0,-AS419*'Funding Plan'!$E$74/12),-AS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$417=1,0,-AT419*'Funding Plan'!$E$74/12),-AT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$417=1,0,-AU419*'Funding Plan'!$E$74/12),-AU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$417=1,0,-AV419*'Funding Plan'!$E$74/12),-AV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$417=1,0,-AW419*'Funding Plan'!$E$74/12),-AW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$417=1,0,-AX419*'Funding Plan'!$E$74/12),-AX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$417=1,0,-AY419*'Funding Plan'!$E$74/12),-AY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$417=1,0,-AZ419*'Funding Plan'!$E$74/12),-AZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$417=1,0,-BA419*'Funding Plan'!$E$74/12),-BA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$417=1,0,-BB419*'Funding Plan'!$E$74/12),-BB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$417=1,0,-BC419*'Funding Plan'!$E$74/12),-BC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$417=1,0,-BD419*'Funding Plan'!$E$74/12),-BD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$417=1,0,-BE419*'Funding Plan'!$E$74/12),-BE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$417=1,0,-BF419*'Funding Plan'!$E$74/12),-BF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$417=1,0,-BG419*'Funding Plan'!$E$74/12),-BG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$417=1,0,-BH419*'Funding Plan'!$E$74/12),-BH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$417=1,0,-BI419*'Funding Plan'!$E$74/12),-BI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$417=1,0,-BJ419*'Funding Plan'!$E$74/12),-BJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$417=1,0,-BK419*'Funding Plan'!$E$74/12),-BK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$417=1,0,-BL419*'Funding Plan'!$E$74/12),-BL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$417=1,0,-BM419*'Funding Plan'!$E$74/12),-BM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$417=1,0,-BN419*'Funding Plan'!$E$74/12),-BN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$417=1,0,-BO419*'Funding Plan'!$E$74/12),-BO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$417=1,0,-BP419*'Funding Plan'!$E$74/12),-BP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$417=1,0,-BQ419*'Funding Plan'!$E$74/12),-BQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$417=1,0,-BR419*'Funding Plan'!$E$74/12),-BR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$417=1,0,-BS419*'Funding Plan'!$E$74/12),-BS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$417=1,0,-BT419*'Funding Plan'!$E$74/12),-BT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$417=1,0,-BU419*'Funding Plan'!$E$74/12),-BU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$417=1,0,-BV419*'Funding Plan'!$E$74/12),-BV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$417=1,0,-BW419*'Funding Plan'!$E$74/12),-BW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$417=1,0,-BX419*'Funding Plan'!$E$74/12),-BX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$417=1,0,-BY419*'Funding Plan'!$E$74/12),-BY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$417=1,0,-BZ419*'Funding Plan'!$E$74/12),-BZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$417=1,0,-CA419*'Funding Plan'!$E$74/12),-CA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$417=1,0,-CB419*'Funding Plan'!$E$74/12),-CB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$417=1,0,-CC419*'Funding Plan'!$E$74/12),-CC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$417=1,0,-CD419*'Funding Plan'!$E$74/12),-CD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$417=1,0,-CE419*'Funding Plan'!$E$74/12),-CE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$417=1,0,-CF419*'Funding Plan'!$E$74/12),-CF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$417=1,0,-CG419*'Funding Plan'!$E$74/12),-CG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$417=1,0,-CH419*'Funding Plan'!$E$74/12),-CH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$417=1,0,-CI419*'Funding Plan'!$E$74/12),-CI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$417=1,0,-CJ419*'Funding Plan'!$E$74/12),-CJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$417=1,0,-CK419*'Funding Plan'!$E$74/12),-CK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$417=1,0,-CL419*'Funding Plan'!$E$74/12),-CL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$417=1,0,-CM419*'Funding Plan'!$E$74/12),-CM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$417=1,0,-CN419*'Funding Plan'!$E$74/12),-CN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$417=1,0,-CO419*'Funding Plan'!$E$74/12),-CO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$417=1,0,-CP419*'Funding Plan'!$E$74/12),-CP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$417=1,0,-CQ419*'Funding Plan'!$E$74/12),-CQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$417=1,0,-CR419*'Funding Plan'!$E$74/12),-CR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$417=1,0,-CS419*'Funding Plan'!$E$74/12),-CS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$417=1,0,-CT419*'Funding Plan'!$E$74/12),-CT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$417=1,0,-CU419*'Funding Plan'!$E$74/12),-CU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$417=1,0,-CV419*'Funding Plan'!$E$74/12),-CV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$417=1,0,-CW419*'Funding Plan'!$E$74/12),-CW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$417=1,0,-CX419*'Funding Plan'!$E$74/12),-CX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$417=1,0,-CY419*'Funding Plan'!$E$74/12),-CY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$417=1,0,-CZ419*'Funding Plan'!$E$74/12),-CZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$417=1,0,-DA419*'Funding Plan'!$E$74/12),-DA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$417=1,0,-DB419*'Funding Plan'!$E$74/12),-DB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$417=1,0,-DC419*'Funding Plan'!$E$74/12),-DC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$417=1,0,-DD419*'Funding Plan'!$E$74/12),-DD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$417=1,0,-DE419*'Funding Plan'!$E$74/12),-DE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$417=1,0,-DF419*'Funding Plan'!$E$74/12),-DF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$417=1,0,-DG419*'Funding Plan'!$E$74/12),-DG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$417=1,0,-DH419*'Funding Plan'!$E$74/12),-DH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$417=1,0,-DI419*'Funding Plan'!$E$74/12),-DI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$417=1,0,-DJ419*'Funding Plan'!$E$74/12),-DJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$417=1,0,-DK419*'Funding Plan'!$E$74/12),-DK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$417=1,0,-DL419*'Funding Plan'!$E$74/12),-DL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$417=1,0,-DM419*'Funding Plan'!$E$74/12),-DM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$417=1,0,-DN419*'Funding Plan'!$E$74/12),-DN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$417=1,0,-DO419*'Funding Plan'!$E$74/12),-DO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$417=1,0,-DP419*'Funding Plan'!$E$74/12),-DP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$417=1,0,-DQ419*'Funding Plan'!$E$74/12),-DQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$417=1,0,-DR419*'Funding Plan'!$E$74/12),-DR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$417=1,0,-DS419*'Funding Plan'!$E$74/12),-DS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$417=1,0,-DT419*'Funding Plan'!$E$74/12),-DT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$417=1,0,-DU419*'Funding Plan'!$E$74/12),-DU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$417=1,0,-DV419*'Funding Plan'!$E$74/12),-DV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$417=1,0,-DW419*'Funding Plan'!$E$74/12),-DW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$417=1,0,-DX419*'Funding Plan'!$E$74/12),-DX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$417=1,0,-DY419*'Funding Plan'!$E$74/12),-DY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$417=1,0,-DZ419*'Funding Plan'!$E$74/12),-DZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$417=1,0,-EA419*'Funding Plan'!$E$74/12),-EA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$417=1,0,-EB419*'Funding Plan'!$E$74/12),-EB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$417=1,0,-EC419*'Funding Plan'!$E$74/12),-EC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$417=1,0,-ED419*'Funding Plan'!$E$74/12),-ED419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$417=1,0,-EE419*'Funding Plan'!$E$74/12),-EE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$417=1,0,-EF419*'Funding Plan'!$E$74/12),-EF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$417=1,0,-EG419*'Funding Plan'!$E$74/12),-EG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$417=1,0,-EH419*'Funding Plan'!$E$74/12),-EH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$417=1,0,-EI419*'Funding Plan'!$E$74/12),-EI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$417=1,0,-EJ419*'Funding Plan'!$E$74/12),-EJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$417=1,0,-EK419*'Funding Plan'!$E$74/12),-EK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$417=1,0,-EL419*'Funding Plan'!$E$74/12),-EL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$417=1,0,-EM419*'Funding Plan'!$E$74/12),-EM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$417=1,0,-EN419*'Funding Plan'!$E$74/12),-EN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$417=1,0,-EO419*'Funding Plan'!$E$74/12),-EO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$417=1,0,-EP419*'Funding Plan'!$E$74/12),-EP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$417=1,0,-EQ419*'Funding Plan'!$E$74/12),-EQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$417=1,0,-ER419*'Funding Plan'!$E$74/12),-ER419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$417=1,0,-ES419*'Funding Plan'!$E$74/12),-ES419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$417=1,0,-ET419*'Funding Plan'!$E$74/12),-ET419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$417=1,0,-EU419*'Funding Plan'!$E$74/12),-EU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$417=1,0,-EV419*'Funding Plan'!$E$74/12),-EV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$417=1,0,-EW419*'Funding Plan'!$E$74/12),-EW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$417=1,0,-EX419*'Funding Plan'!$E$74/12),-EX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$417=1,0,-EY419*'Funding Plan'!$E$74/12),-EY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$417=1,0,-EZ419*'Funding Plan'!$E$74/12),-EZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$417=1,0,-FA419*'Funding Plan'!$E$74/12),-FA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$417=1,0,-FB419*'Funding Plan'!$E$74/12),-FB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$417=1,0,-FC419*'Funding Plan'!$E$74/12),-FC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$417=1,0,-FD419*'Funding Plan'!$E$74/12),-FD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$417=1,0,-FE419*'Funding Plan'!$E$74/12),-FE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$417=1,0,-FF419*'Funding Plan'!$E$74/12),-FF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$417=1,0,-FG419*'Funding Plan'!$E$74/12),-FG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$417=1,0,-FH419*'Funding Plan'!$E$74/12),-FH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$417=1,0,-FI419*'Funding Plan'!$E$74/12),-FI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$417=1,0,-FJ419*'Funding Plan'!$E$74/12),-FJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$417=1,0,-FK419*'Funding Plan'!$E$74/12),-FK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$417=1,0,-FL419*'Funding Plan'!$E$74/12),-FL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$417=1,0,-FM419*'Funding Plan'!$E$74/12),-FM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$417=1,0,-FN419*'Funding Plan'!$E$74/12),-FN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$417=1,0,-FO419*'Funding Plan'!$E$74/12),-FO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$417=1,0,-FP419*'Funding Plan'!$E$74/12),-FP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$417=1,0,-FQ419*'Funding Plan'!$E$74/12),-FQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$417=1,0,-FR419*'Funding Plan'!$E$74/12),-FR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$417=1,0,-FS419*'Funding Plan'!$E$74/12),-FS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$417=1,0,-FT419*'Funding Plan'!$E$74/12),-FT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$417=1,0,-FU419*'Funding Plan'!$E$74/12),-FU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$417=1,0,-FV419*'Funding Plan'!$E$74/12),-FV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$417=1,0,-FW419*'Funding Plan'!$E$74/12),-FW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$417=1,0,-FX419*'Funding Plan'!$E$74/12),-FX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$417=1,0,-FY419*'Funding Plan'!$E$74/12),-FY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$417=1,0,-FZ419*'Funding Plan'!$E$74/12),-FZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$417=1,0,-GA419*'Funding Plan'!$E$74/12),-GA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$417=1,0,-GB419*'Funding Plan'!$E$74/12),-GB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$417=1,0,-GC419*'Funding Plan'!$E$74/12),-GC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$417=1,0,-GD419*'Funding Plan'!$E$74/12),-GD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$417=1,0,-GE419*'Funding Plan'!$E$74/12),-GE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$417=1,0,-GF419*'Funding Plan'!$E$74/12),-GF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$417=1,0,-GG419*'Funding Plan'!$E$74/12),-GG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$417=1,0,-GH419*'Funding Plan'!$E$74/12),-GH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$417=1,0,-GI419*'Funding Plan'!$E$74/12),-GI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$417=1,0,-GJ419*'Funding Plan'!$E$74/12),-GJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$417=1,0,-GK419*'Funding Plan'!$E$74/12),-GK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$417=1,0,-GL419*'Funding Plan'!$E$74/12),-GL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$417=1,0,-GM419*'Funding Plan'!$E$74/12),-GM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$417=1,0,-GN419*'Funding Plan'!$E$74/12),-GN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$417=1,0,-GO419*'Funding Plan'!$E$74/12),-GO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$417=1,0,-GP419*'Funding Plan'!$E$74/12),-GP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$417=1,0,-GQ419*'Funding Plan'!$E$74/12),-GQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$417=1,0,-GR419*'Funding Plan'!$E$74/12),-GR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$417=1,0,-GS419*'Funding Plan'!$E$74/12),-GS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$417=1,0,-GT419*'Funding Plan'!$E$74/12),-GT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$417=1,0,-GU419*'Funding Plan'!$E$74/12),-GU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$417=1,0,-GV419*'Funding Plan'!$E$74/12),-GV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$417=1,0,-GW419*'Funding Plan'!$E$74/12),-GW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$417=1,0,-GX419*'Funding Plan'!$E$74/12),-GX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$417=1,0,-GY419*'Funding Plan'!$E$74/12),-GY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$417=1,0,-GZ419*'Funding Plan'!$E$74/12),-GZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$417=1,0,-HA419*'Funding Plan'!$E$74/12),-HA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$417=1,0,-HB419*'Funding Plan'!$E$74/12),-HB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$417=1,0,-HC419*'Funding Plan'!$E$74/12),-HC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$417=1,0,-HD419*'Funding Plan'!$E$74/12),-HD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$417=1,0,-HE419*'Funding Plan'!$E$74/12),-HE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$417=1,0,-HF419*'Funding Plan'!$E$74/12),-HF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$417=1,0,-HG419*'Funding Plan'!$E$74/12),-HG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$417=1,0,-HH419*'Funding Plan'!$E$74/12),-HH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$417=1,0,-HI419*'Funding Plan'!$E$74/12),-HI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$417=1,0,-HJ419*'Funding Plan'!$E$74/12),-HJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$417=1,0,-HK419*'Funding Plan'!$E$74/12),-HK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$417=1,0,-HL419*'Funding Plan'!$E$74/12),-HL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$417=1,0,-HM419*'Funding Plan'!$E$74/12),-HM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$417=1,0,-HN419*'Funding Plan'!$E$74/12),-HN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$417=1,0,-HO419*'Funding Plan'!$E$74/12),-HO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$417=1,0,-HP419*'Funding Plan'!$E$74/12),-HP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$417=1,0,-HQ419*'Funding Plan'!$E$74/12),-HQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$417=1,0,-HR419*'Funding Plan'!$E$74/12),-HR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$417=1,0,-HS419*'Funding Plan'!$E$74/12),-HS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$417=1,0,-HT419*'Funding Plan'!$E$74/12),-HT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$417=1,0,-HU419*'Funding Plan'!$E$74/12),-HU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$417=1,0,-HV419*'Funding Plan'!$E$74/12),-HV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$417=1,0,-HW419*'Funding Plan'!$E$74/12),-HW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$417=1,0,-HX419*'Funding Plan'!$E$74/12),-HX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$417=1,0,-HY419*'Funding Plan'!$E$74/12),-HY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$417=1,0,-HZ419*'Funding Plan'!$E$74/12),-HZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$417=1,0,-IA419*'Funding Plan'!$E$74/12),-IA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$417=1,0,-IB419*'Funding Plan'!$E$74/12),-IB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$417=1,0,-IC419*'Funding Plan'!$E$74/12),-IC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$417=1,0,-ID419*'Funding Plan'!$E$74/12),-ID419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$417=1,0,-IE419*'Funding Plan'!$E$74/12),-IE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$417=1,0,-IF419*'Funding Plan'!$E$74/12),-IF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$417=1,0,-IG419*'Funding Plan'!$E$74/12),-IG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$417=1,0,-IH419*'Funding Plan'!$E$74/12),-IH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$417=1,0,-II419*'Funding Plan'!$E$74/12),-II419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$417=1,0,-IJ419*'Funding Plan'!$E$74/12),-IJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$417=1,0,-IK419*'Funding Plan'!$E$74/12),-IK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$417=1,0,-IL419*'Funding Plan'!$E$74/12),-IL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$417=1,0,-IM419*'Funding Plan'!$E$74/12),-IM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$417=1,0,-IN419*'Funding Plan'!$E$74/12),-IN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$417=1,0,-IO419*'Funding Plan'!$E$74/12),-IO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$417=1,0,-IP419*'Funding Plan'!$E$74/12),-IP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$417=1,0,-IQ419*'Funding Plan'!$E$74/12),-IQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$417=1,0,-IR419*'Funding Plan'!$E$74/12),-IR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$417=1,0,-IS419*'Funding Plan'!$E$74/12),-IS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$417=1,0,-IT419*'Funding Plan'!$E$74/12),-IT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$417=1,0,-IU419*'Funding Plan'!$E$74/12),-IU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$417=1,0,-IV419*'Funding Plan'!$E$74/12),-IV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$417=1,0,-IW419*'Funding Plan'!$E$74/12),-IW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$417=1,0,-IX419*'Funding Plan'!$E$74/12),-IX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$417=1,0,-IY419*'Funding Plan'!$E$74/12),-IY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$417=1,0,-IZ419*'Funding Plan'!$E$74/12),-IZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$417=1,0,-JA419*'Funding Plan'!$E$74/12),-JA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$417=1,0,-JB419*'Funding Plan'!$E$74/12),-JB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$417=1,0,-JC419*'Funding Plan'!$E$74/12),-JC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$417=1,0,-JD419*'Funding Plan'!$E$74/12),-JD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$417=1,0,-JE419*'Funding Plan'!$E$74/12),-JE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$417=1,0,-JF419*'Funding Plan'!$E$74/12),-JF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$417=1,0,-JG419*'Funding Plan'!$E$74/12),-JG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$417=1,0,-JH419*'Funding Plan'!$E$74/12),-JH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$417=1,0,-JI419*'Funding Plan'!$E$74/12),-JI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$417=1,0,-JJ419*'Funding Plan'!$E$74/12),-JJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$417=1,0,-JK419*'Funding Plan'!$E$74/12),-JK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$417=1,0,-JL419*'Funding Plan'!$E$74/12),-JL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$417=1,0,-JM419*'Funding Plan'!$E$74/12),-JM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$417=1,0,-JN419*'Funding Plan'!$E$74/12),-JN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$417=1,0,-JO419*'Funding Plan'!$E$74/12),-JO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$417=1,0,-JP419*'Funding Plan'!$E$74/12),-JP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$417=1,0,-JQ419*'Funding Plan'!$E$74/12),-JQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$417=1,0,-JR419*'Funding Plan'!$E$74/12),-JR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$417=1,0,-JS419*'Funding Plan'!$E$74/12),-JS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$417=1,0,-JT419*'Funding Plan'!$E$74/12),-JT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$417=1,0,-JU419*'Funding Plan'!$E$74/12),-JU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$417=1,0,-JV419*'Funding Plan'!$E$74/12),-JV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$417=1,0,-JW419*'Funding Plan'!$E$74/12),-JW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$417=1,0,-JX419*'Funding Plan'!$E$74/12),-JX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$417=1,0,-JY419*'Funding Plan'!$E$74/12),-JY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$417=1,0,-JZ419*'Funding Plan'!$E$74/12),-JZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$417=1,0,-KA419*'Funding Plan'!$E$74/12),-KA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$417=1,0,-KB419*'Funding Plan'!$E$74/12),-KB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$417=1,0,-KC419*'Funding Plan'!$E$74/12),-KC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$417=1,0,-KD419*'Funding Plan'!$E$74/12),-KD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$417=1,0,-KE419*'Funding Plan'!$E$74/12),-KE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$417=1,0,-KF419*'Funding Plan'!$E$74/12),-KF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$417=1,0,-KG419*'Funding Plan'!$E$74/12),-KG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$417=1,0,-KH419*'Funding Plan'!$E$74/12),-KH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$417=1,0,-KI419*'Funding Plan'!$E$74/12),-KI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$417=1,0,-KJ419*'Funding Plan'!$E$74/12),-KJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$417=1,0,-KK419*'Funding Plan'!$E$74/12),-KK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$417=1,0,-KL419*'Funding Plan'!$E$74/12),-KL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$417=1,0,-KM419*'Funding Plan'!$E$74/12),-KM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$417=1,0,-KN419*'Funding Plan'!$E$74/12),-KN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$417=1,0,-KO419*'Funding Plan'!$E$74/12),-KO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$417=1,0,-KP419*'Funding Plan'!$E$74/12),-KP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$417=1,0,-KQ419*'Funding Plan'!$E$74/12),-KQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$417=1,0,-KR419*'Funding Plan'!$E$74/12),-KR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$417=1,0,-KS419*'Funding Plan'!$E$74/12),-KS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$417=1,0,-KT419*'Funding Plan'!$E$74/12),-KT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$417=1,0,-KU419*'Funding Plan'!$E$74/12),-KU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$417=1,0,-KV419*'Funding Plan'!$E$74/12),-KV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$417=1,0,-KW419*'Funding Plan'!$E$74/12),-KW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$417=1,0,-KX419*'Funding Plan'!$E$74/12),-KX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$417=1,0,-KY419*'Funding Plan'!$E$74/12),-KY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$417=1,0,-KZ419*'Funding Plan'!$E$74/12),-KZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$417=1,0,-LA419*'Funding Plan'!$E$74/12),-LA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$417=1,0,-LB419*'Funding Plan'!$E$74/12),-LB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$417=1,0,-LC419*'Funding Plan'!$E$74/12),-LC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$417=1,0,-LD419*'Funding Plan'!$E$74/12),-LD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$417=1,0,-LE419*'Funding Plan'!$E$74/12),-LE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$417=1,0,-LF419*'Funding Plan'!$E$74/12),-LF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$417=1,0,-LG419*'Funding Plan'!$E$74/12),-LG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$417=1,0,-LH419*'Funding Plan'!$E$74/12),-LH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$417=1,0,-LI419*'Funding Plan'!$E$74/12),-LI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$417=1,0,-LJ419*'Funding Plan'!$E$74/12),-LJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$417=1,0,-LK419*'Funding Plan'!$E$74/12),-LK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$417=1,0,-LL419*'Funding Plan'!$E$74/12),-LL419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$417=1,0,-LM419*'Funding Plan'!$E$74/12),-LM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$417=1,0,-LN419*'Funding Plan'!$E$74/12),-LN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$417=1,0,-LO419*'Funding Plan'!$E$74/12),-LO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$417=1,0,-LP419*'Funding Plan'!$E$74/12),-LP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$417=1,0,-LQ419*'Funding Plan'!$E$74/12),-LQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$417=1,0,-LR419*'Funding Plan'!$E$74/12),-LR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$417=1,0,-LS419*'Funding Plan'!$E$74/12),-LS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$417=1,0,-LT419*'Funding Plan'!$E$74/12),-LT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$417=1,0,-LU419*'Funding Plan'!$E$74/12),-LU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$417=1,0,-LV419*'Funding Plan'!$E$74/12),-LV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$417=1,0,-LW419*'Funding Plan'!$E$74/12),-LW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$417=1,0,-LX419*'Funding Plan'!$E$74/12),-LX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$417=1,0,-LY419*'Funding Plan'!$E$74/12),-LY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$417=1,0,-LZ419*'Funding Plan'!$E$74/12),-LZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$417=1,0,-MA419*'Funding Plan'!$E$74/12),-MA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$417=1,0,-MB419*'Funding Plan'!$E$74/12),-MB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$417=1,0,-MC419*'Funding Plan'!$E$74/12),-MC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$417=1,0,-MD419*'Funding Plan'!$E$74/12),-MD419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$417=1,0,-ME419*'Funding Plan'!$E$74/12),-ME419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$417=1,0,-MF419*'Funding Plan'!$E$74/12),-MF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$417=1,0,-MG419*'Funding Plan'!$E$74/12),-MG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$417=1,0,-MH419*'Funding Plan'!$E$74/12),-MH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$417=1,0,-MI419*'Funding Plan'!$E$74/12),-MI419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$417=1,0,-MJ419*'Funding Plan'!$E$74/12),-MJ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$417=1,0,-MK419*'Funding Plan'!$E$74/12),-MK419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$417=1,0,-ML419*'Funding Plan'!$E$74/12),-ML419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$417=1,0,-MM419*'Funding Plan'!$E$74/12),-MM419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$417=1,0,-MN419*'Funding Plan'!$E$74/12),-MN419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$417=1,0,-MO419*'Funding Plan'!$E$74/12),-MO419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$417=1,0,-MP419*'Funding Plan'!$E$74/12),-MP419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$417=1,0,-MQ419*'Funding Plan'!$E$74/12),-MQ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$417=1,0,-MR419*'Funding Plan'!$E$74/12),-MR419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$417=1,0,-MS419*'Funding Plan'!$E$74/12),-MS419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$417=1,0,-MT419*'Funding Plan'!$E$74/12),-MT419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$417=1,0,-MU419*'Funding Plan'!$E$74/12),-MU419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$417=1,0,-MV419*'Funding Plan'!$E$74/12),-MV419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$417=1,0,-MW419*'Funding Plan'!$E$74/12),-MW419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$417=1,0,-MX419*'Funding Plan'!$E$74/12),-MX419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$417=1,0,-MY419*'Funding Plan'!$E$74/12),-MY419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$417=1,0,-MZ419*'Funding Plan'!$E$74/12),-MZ419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$417=1,0,-NA419*'Funding Plan'!$E$74/12),-NA419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$417=1,0,-NB419*'Funding Plan'!$E$74/12),-NB419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$417=1,0,-NC419*'Funding Plan'!$E$74/12),-NC419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$417=1,0,-ND419*'Funding Plan'!$E$74/12),-ND419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$417=1,0,-NE419*'Funding Plan'!$E$74/12),-NE419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$417=1,0,-NF419*'Funding Plan'!$E$74/12),-NF419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$417=1,0,-NG419*'Funding Plan'!$E$74/12),-NG419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$417=1,0,-NH419*'Funding Plan'!$E$74/12),-NH419*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$417=1,0,-NI419*'Funding Plan'!$E$74/12),-NI419*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C420+C422","v":0},{"$f":"+D420+D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP420+BP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB420+EB422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN420+GN422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ420+IZ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL420+LL422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B417=1,C417=0),C419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$417=1,'Funding Plan'!$E$71,0),IF(C$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C417=1,D417=0),D419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$417=1,'Funding Plan'!$E$71,0),IF(D$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D417=1,E417=0),E419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$417=1,'Funding Plan'!$E$71,0),IF(E$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E417=1,F417=0),F419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$417=1,'Funding Plan'!$E$71,0),IF(F$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F417=1,G417=0),G419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$417=1,'Funding Plan'!$E$71,0),IF(G$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G417=1,H417=0),H419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$417=1,'Funding Plan'!$E$71,0),IF(H$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H417=1,I417=0),I419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$417=1,'Funding Plan'!$E$71,0),IF(I$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I417=1,J417=0),J419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$417=1,'Funding Plan'!$E$71,0),IF(J$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J417=1,K417=0),K419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$417=1,'Funding Plan'!$E$71,0),IF(K$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K417=1,L417=0),L419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$417=1,'Funding Plan'!$E$71,0),IF(L$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L417=1,M417=0),M419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$417=1,'Funding Plan'!$E$71,0),IF(M$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M417=1,N417=0),N419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$417=1,'Funding Plan'!$E$71,0),IF(N$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N417=1,O417=0),O419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$417=1,'Funding Plan'!$E$71,0),IF(O$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O417=1,P417=0),P419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$417=1,'Funding Plan'!$E$71,0),IF(P$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P417=1,Q417=0),Q419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$417=1,'Funding Plan'!$E$71,0),IF(Q$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q417=1,R417=0),R419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$417=1,'Funding Plan'!$E$71,0),IF(R$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R417=1,S417=0),S419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$417=1,'Funding Plan'!$E$71,0),IF(S$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S417=1,T417=0),T419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$417=1,'Funding Plan'!$E$71,0),IF(T$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T417=1,U417=0),U419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$417=1,'Funding Plan'!$E$71,0),IF(U$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U417=1,V417=0),V419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$417=1,'Funding Plan'!$E$71,0),IF(V$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V417=1,W417=0),W419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$417=1,'Funding Plan'!$E$71,0),IF(W$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W417=1,X417=0),X419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$417=1,'Funding Plan'!$E$71,0),IF(X$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X417=1,Y417=0),Y419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$417=1,'Funding Plan'!$E$71,0),IF(Y$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y417=1,Z417=0),Z419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$417=1,'Funding Plan'!$E$71,0),IF(Z$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z417=1,AA417=0),AA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$417=1,'Funding Plan'!$E$71,0),IF(AA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA417=1,AB417=0),AB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$417=1,'Funding Plan'!$E$71,0),IF(AB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB417=1,AC417=0),AC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$417=1,'Funding Plan'!$E$71,0),IF(AC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC417=1,AD417=0),AD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$417=1,'Funding Plan'!$E$71,0),IF(AD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD417=1,AE417=0),AE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$417=1,'Funding Plan'!$E$71,0),IF(AE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE417=1,AF417=0),AF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$417=1,'Funding Plan'!$E$71,0),IF(AF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF417=1,AG417=0),AG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$417=1,'Funding Plan'!$E$71,0),IF(AG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG417=1,AH417=0),AH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$417=1,'Funding Plan'!$E$71,0),IF(AH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH417=1,AI417=0),AI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$417=1,'Funding Plan'!$E$71,0),IF(AI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI417=1,AJ417=0),AJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$417=1,'Funding Plan'!$E$71,0),IF(AJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ417=1,AK417=0),AK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$417=1,'Funding Plan'!$E$71,0),IF(AK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK417=1,AL417=0),AL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$417=1,'Funding Plan'!$E$71,0),IF(AL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL417=1,AM417=0),AM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$417=1,'Funding Plan'!$E$71,0),IF(AM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM417=1,AN417=0),AN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$417=1,'Funding Plan'!$E$71,0),IF(AN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN417=1,AO417=0),AO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$417=1,'Funding Plan'!$E$71,0),IF(AO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO417=1,AP417=0),AP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$417=1,'Funding Plan'!$E$71,0),IF(AP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP417=1,AQ417=0),AQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$417=1,'Funding Plan'!$E$71,0),IF(AQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ417=1,AR417=0),AR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$417=1,'Funding Plan'!$E$71,0),IF(AR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR417=1,AS417=0),AS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$417=1,'Funding Plan'!$E$71,0),IF(AS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS417=1,AT417=0),AT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$417=1,'Funding Plan'!$E$71,0),IF(AT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT417=1,AU417=0),AU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$417=1,'Funding Plan'!$E$71,0),IF(AU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU417=1,AV417=0),AV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$417=1,'Funding Plan'!$E$71,0),IF(AV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV417=1,AW417=0),AW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$417=1,'Funding Plan'!$E$71,0),IF(AW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW417=1,AX417=0),AX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$417=1,'Funding Plan'!$E$71,0),IF(AX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX417=1,AY417=0),AY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$417=1,'Funding Plan'!$E$71,0),IF(AY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY417=1,AZ417=0),AZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$417=1,'Funding Plan'!$E$71,0),IF(AZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ417=1,BA417=0),BA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$417=1,'Funding Plan'!$E$71,0),IF(BA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA417=1,BB417=0),BB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$417=1,'Funding Plan'!$E$71,0),IF(BB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB417=1,BC417=0),BC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$417=1,'Funding Plan'!$E$71,0),IF(BC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC417=1,BD417=0),BD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$417=1,'Funding Plan'!$E$71,0),IF(BD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD417=1,BE417=0),BE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$417=1,'Funding Plan'!$E$71,0),IF(BE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE417=1,BF417=0),BF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$417=1,'Funding Plan'!$E$71,0),IF(BF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF417=1,BG417=0),BG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$417=1,'Funding Plan'!$E$71,0),IF(BG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG417=1,BH417=0),BH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$417=1,'Funding Plan'!$E$71,0),IF(BH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH417=1,BI417=0),BI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$417=1,'Funding Plan'!$E$71,0),IF(BI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI417=1,BJ417=0),BJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$417=1,'Funding Plan'!$E$71,0),IF(BJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ417=1,BK417=0),BK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$417=1,'Funding Plan'!$E$71,0),IF(BK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK417=1,BL417=0),BL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$417=1,'Funding Plan'!$E$71,0),IF(BL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL417=1,BM417=0),BM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$417=1,'Funding Plan'!$E$71,0),IF(BM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM417=1,BN417=0),BN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$417=1,'Funding Plan'!$E$71,0),IF(BN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN417=1,BO417=0),BO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$417=1,'Funding Plan'!$E$71,0),IF(BO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO417=1,BP417=0),BP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$417=1,'Funding Plan'!$E$71,0),IF(BP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP417=1,BQ417=0),BQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$417=1,'Funding Plan'!$E$71,0),IF(BQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ417=1,BR417=0),BR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$417=1,'Funding Plan'!$E$71,0),IF(BR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR417=1,BS417=0),BS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$417=1,'Funding Plan'!$E$71,0),IF(BS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS417=1,BT417=0),BT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$417=1,'Funding Plan'!$E$71,0),IF(BT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT417=1,BU417=0),BU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$417=1,'Funding Plan'!$E$71,0),IF(BU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU417=1,BV417=0),BV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$417=1,'Funding Plan'!$E$71,0),IF(BV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV417=1,BW417=0),BW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$417=1,'Funding Plan'!$E$71,0),IF(BW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW417=1,BX417=0),BX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$417=1,'Funding Plan'!$E$71,0),IF(BX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX417=1,BY417=0),BY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$417=1,'Funding Plan'!$E$71,0),IF(BY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY417=1,BZ417=0),BZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$417=1,'Funding Plan'!$E$71,0),IF(BZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ417=1,CA417=0),CA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$417=1,'Funding Plan'!$E$71,0),IF(CA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA417=1,CB417=0),CB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$417=1,'Funding Plan'!$E$71,0),IF(CB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB417=1,CC417=0),CC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$417=1,'Funding Plan'!$E$71,0),IF(CC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC417=1,CD417=0),CD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$417=1,'Funding Plan'!$E$71,0),IF(CD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD417=1,CE417=0),CE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$417=1,'Funding Plan'!$E$71,0),IF(CE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE417=1,CF417=0),CF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$417=1,'Funding Plan'!$E$71,0),IF(CF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF417=1,CG417=0),CG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$417=1,'Funding Plan'!$E$71,0),IF(CG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG417=1,CH417=0),CH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$417=1,'Funding Plan'!$E$71,0),IF(CH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH417=1,CI417=0),CI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$417=1,'Funding Plan'!$E$71,0),IF(CI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI417=1,CJ417=0),CJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$417=1,'Funding Plan'!$E$71,0),IF(CJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ417=1,CK417=0),CK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$417=1,'Funding Plan'!$E$71,0),IF(CK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK417=1,CL417=0),CL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$417=1,'Funding Plan'!$E$71,0),IF(CL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL417=1,CM417=0),CM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$417=1,'Funding Plan'!$E$71,0),IF(CM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM417=1,CN417=0),CN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$417=1,'Funding Plan'!$E$71,0),IF(CN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN417=1,CO417=0),CO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$417=1,'Funding Plan'!$E$71,0),IF(CO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO417=1,CP417=0),CP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$417=1,'Funding Plan'!$E$71,0),IF(CP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP417=1,CQ417=0),CQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$417=1,'Funding Plan'!$E$71,0),IF(CQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ417=1,CR417=0),CR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$417=1,'Funding Plan'!$E$71,0),IF(CR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR417=1,CS417=0),CS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$417=1,'Funding Plan'!$E$71,0),IF(CS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS417=1,CT417=0),CT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$417=1,'Funding Plan'!$E$71,0),IF(CT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT417=1,CU417=0),CU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$417=1,'Funding Plan'!$E$71,0),IF(CU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU417=1,CV417=0),CV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$417=1,'Funding Plan'!$E$71,0),IF(CV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV417=1,CW417=0),CW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$417=1,'Funding Plan'!$E$71,0),IF(CW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW417=1,CX417=0),CX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$417=1,'Funding Plan'!$E$71,0),IF(CX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX417=1,CY417=0),CY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$417=1,'Funding Plan'!$E$71,0),IF(CY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY417=1,CZ417=0),CZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$417=1,'Funding Plan'!$E$71,0),IF(CZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ417=1,DA417=0),DA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$417=1,'Funding Plan'!$E$71,0),IF(DA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA417=1,DB417=0),DB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$417=1,'Funding Plan'!$E$71,0),IF(DB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB417=1,DC417=0),DC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$417=1,'Funding Plan'!$E$71,0),IF(DC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC417=1,DD417=0),DD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$417=1,'Funding Plan'!$E$71,0),IF(DD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD417=1,DE417=0),DE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$417=1,'Funding Plan'!$E$71,0),IF(DE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE417=1,DF417=0),DF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$417=1,'Funding Plan'!$E$71,0),IF(DF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF417=1,DG417=0),DG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$417=1,'Funding Plan'!$E$71,0),IF(DG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG417=1,DH417=0),DH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$417=1,'Funding Plan'!$E$71,0),IF(DH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH417=1,DI417=0),DI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$417=1,'Funding Plan'!$E$71,0),IF(DI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI417=1,DJ417=0),DJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$417=1,'Funding Plan'!$E$71,0),IF(DJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ417=1,DK417=0),DK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$417=1,'Funding Plan'!$E$71,0),IF(DK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK417=1,DL417=0),DL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$417=1,'Funding Plan'!$E$71,0),IF(DL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL417=1,DM417=0),DM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$417=1,'Funding Plan'!$E$71,0),IF(DM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM417=1,DN417=0),DN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$417=1,'Funding Plan'!$E$71,0),IF(DN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN417=1,DO417=0),DO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$417=1,'Funding Plan'!$E$71,0),IF(DO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO417=1,DP417=0),DP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$417=1,'Funding Plan'!$E$71,0),IF(DP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP417=1,DQ417=0),DQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$417=1,'Funding Plan'!$E$71,0),IF(DQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ417=1,DR417=0),DR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$417=1,'Funding Plan'!$E$71,0),IF(DR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR417=1,DS417=0),DS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$417=1,'Funding Plan'!$E$71,0),IF(DS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS417=1,DT417=0),DT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$417=1,'Funding Plan'!$E$71,0),IF(DT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT417=1,DU417=0),DU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$417=1,'Funding Plan'!$E$71,0),IF(DU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU417=1,DV417=0),DV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$417=1,'Funding Plan'!$E$71,0),IF(DV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV417=1,DW417=0),DW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$417=1,'Funding Plan'!$E$71,0),IF(DW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW417=1,DX417=0),DX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$417=1,'Funding Plan'!$E$71,0),IF(DX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX417=1,DY417=0),DY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$417=1,'Funding Plan'!$E$71,0),IF(DY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY417=1,DZ417=0),DZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$417=1,'Funding Plan'!$E$71,0),IF(DZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ417=1,EA417=0),EA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$417=1,'Funding Plan'!$E$71,0),IF(EA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA417=1,EB417=0),EB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$417=1,'Funding Plan'!$E$71,0),IF(EB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB417=1,EC417=0),EC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$417=1,'Funding Plan'!$E$71,0),IF(EC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC417=1,ED417=0),ED419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$417=1,'Funding Plan'!$E$71,0),IF(ED$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED417=1,EE417=0),EE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$417=1,'Funding Plan'!$E$71,0),IF(EE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE417=1,EF417=0),EF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$417=1,'Funding Plan'!$E$71,0),IF(EF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF417=1,EG417=0),EG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$417=1,'Funding Plan'!$E$71,0),IF(EG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG417=1,EH417=0),EH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$417=1,'Funding Plan'!$E$71,0),IF(EH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH417=1,EI417=0),EI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$417=1,'Funding Plan'!$E$71,0),IF(EI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI417=1,EJ417=0),EJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$417=1,'Funding Plan'!$E$71,0),IF(EJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ417=1,EK417=0),EK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$417=1,'Funding Plan'!$E$71,0),IF(EK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK417=1,EL417=0),EL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$417=1,'Funding Plan'!$E$71,0),IF(EL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL417=1,EM417=0),EM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$417=1,'Funding Plan'!$E$71,0),IF(EM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM417=1,EN417=0),EN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$417=1,'Funding Plan'!$E$71,0),IF(EN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN417=1,EO417=0),EO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$417=1,'Funding Plan'!$E$71,0),IF(EO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO417=1,EP417=0),EP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$417=1,'Funding Plan'!$E$71,0),IF(EP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP417=1,EQ417=0),EQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$417=1,'Funding Plan'!$E$71,0),IF(EQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ417=1,ER417=0),ER419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$417=1,'Funding Plan'!$E$71,0),IF(ER$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER417=1,ES417=0),ES419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$417=1,'Funding Plan'!$E$71,0),IF(ES$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES417=1,ET417=0),ET419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$417=1,'Funding Plan'!$E$71,0),IF(ET$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET417=1,EU417=0),EU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$417=1,'Funding Plan'!$E$71,0),IF(EU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU417=1,EV417=0),EV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$417=1,'Funding Plan'!$E$71,0),IF(EV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV417=1,EW417=0),EW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$417=1,'Funding Plan'!$E$71,0),IF(EW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW417=1,EX417=0),EX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$417=1,'Funding Plan'!$E$71,0),IF(EX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX417=1,EY417=0),EY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$417=1,'Funding Plan'!$E$71,0),IF(EY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY417=1,EZ417=0),EZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$417=1,'Funding Plan'!$E$71,0),IF(EZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ417=1,FA417=0),FA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$417=1,'Funding Plan'!$E$71,0),IF(FA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA417=1,FB417=0),FB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$417=1,'Funding Plan'!$E$71,0),IF(FB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB417=1,FC417=0),FC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$417=1,'Funding Plan'!$E$71,0),IF(FC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC417=1,FD417=0),FD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$417=1,'Funding Plan'!$E$71,0),IF(FD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD417=1,FE417=0),FE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$417=1,'Funding Plan'!$E$71,0),IF(FE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE417=1,FF417=0),FF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$417=1,'Funding Plan'!$E$71,0),IF(FF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF417=1,FG417=0),FG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$417=1,'Funding Plan'!$E$71,0),IF(FG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG417=1,FH417=0),FH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$417=1,'Funding Plan'!$E$71,0),IF(FH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH417=1,FI417=0),FI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$417=1,'Funding Plan'!$E$71,0),IF(FI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI417=1,FJ417=0),FJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$417=1,'Funding Plan'!$E$71,0),IF(FJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ417=1,FK417=0),FK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$417=1,'Funding Plan'!$E$71,0),IF(FK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK417=1,FL417=0),FL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$417=1,'Funding Plan'!$E$71,0),IF(FL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL417=1,FM417=0),FM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$417=1,'Funding Plan'!$E$71,0),IF(FM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM417=1,FN417=0),FN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$417=1,'Funding Plan'!$E$71,0),IF(FN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN417=1,FO417=0),FO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$417=1,'Funding Plan'!$E$71,0),IF(FO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO417=1,FP417=0),FP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$417=1,'Funding Plan'!$E$71,0),IF(FP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP417=1,FQ417=0),FQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$417=1,'Funding Plan'!$E$71,0),IF(FQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ417=1,FR417=0),FR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$417=1,'Funding Plan'!$E$71,0),IF(FR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR417=1,FS417=0),FS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$417=1,'Funding Plan'!$E$71,0),IF(FS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS417=1,FT417=0),FT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$417=1,'Funding Plan'!$E$71,0),IF(FT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT417=1,FU417=0),FU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$417=1,'Funding Plan'!$E$71,0),IF(FU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU417=1,FV417=0),FV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$417=1,'Funding Plan'!$E$71,0),IF(FV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV417=1,FW417=0),FW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$417=1,'Funding Plan'!$E$71,0),IF(FW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW417=1,FX417=0),FX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$417=1,'Funding Plan'!$E$71,0),IF(FX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX417=1,FY417=0),FY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$417=1,'Funding Plan'!$E$71,0),IF(FY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY417=1,FZ417=0),FZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$417=1,'Funding Plan'!$E$71,0),IF(FZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ417=1,GA417=0),GA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$417=1,'Funding Plan'!$E$71,0),IF(GA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA417=1,GB417=0),GB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$417=1,'Funding Plan'!$E$71,0),IF(GB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB417=1,GC417=0),GC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$417=1,'Funding Plan'!$E$71,0),IF(GC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC417=1,GD417=0),GD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$417=1,'Funding Plan'!$E$71,0),IF(GD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD417=1,GE417=0),GE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$417=1,'Funding Plan'!$E$71,0),IF(GE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE417=1,GF417=0),GF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$417=1,'Funding Plan'!$E$71,0),IF(GF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF417=1,GG417=0),GG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$417=1,'Funding Plan'!$E$71,0),IF(GG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG417=1,GH417=0),GH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$417=1,'Funding Plan'!$E$71,0),IF(GH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH417=1,GI417=0),GI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$417=1,'Funding Plan'!$E$71,0),IF(GI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI417=1,GJ417=0),GJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$417=1,'Funding Plan'!$E$71,0),IF(GJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ417=1,GK417=0),GK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$417=1,'Funding Plan'!$E$71,0),IF(GK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK417=1,GL417=0),GL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$417=1,'Funding Plan'!$E$71,0),IF(GL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL417=1,GM417=0),GM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$417=1,'Funding Plan'!$E$71,0),IF(GM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM417=1,GN417=0),GN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$417=1,'Funding Plan'!$E$71,0),IF(GN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN417=1,GO417=0),GO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$417=1,'Funding Plan'!$E$71,0),IF(GO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO417=1,GP417=0),GP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$417=1,'Funding Plan'!$E$71,0),IF(GP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP417=1,GQ417=0),GQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$417=1,'Funding Plan'!$E$71,0),IF(GQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ417=1,GR417=0),GR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$417=1,'Funding Plan'!$E$71,0),IF(GR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR417=1,GS417=0),GS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$417=1,'Funding Plan'!$E$71,0),IF(GS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS417=1,GT417=0),GT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$417=1,'Funding Plan'!$E$71,0),IF(GT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT417=1,GU417=0),GU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$417=1,'Funding Plan'!$E$71,0),IF(GU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU417=1,GV417=0),GV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$417=1,'Funding Plan'!$E$71,0),IF(GV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV417=1,GW417=0),GW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$417=1,'Funding Plan'!$E$71,0),IF(GW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW417=1,GX417=0),GX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$417=1,'Funding Plan'!$E$71,0),IF(GX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX417=1,GY417=0),GY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$417=1,'Funding Plan'!$E$71,0),IF(GY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY417=1,GZ417=0),GZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$417=1,'Funding Plan'!$E$71,0),IF(GZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ417=1,HA417=0),HA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$417=1,'Funding Plan'!$E$71,0),IF(HA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA417=1,HB417=0),HB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$417=1,'Funding Plan'!$E$71,0),IF(HB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB417=1,HC417=0),HC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$417=1,'Funding Plan'!$E$71,0),IF(HC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC417=1,HD417=0),HD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$417=1,'Funding Plan'!$E$71,0),IF(HD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD417=1,HE417=0),HE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$417=1,'Funding Plan'!$E$71,0),IF(HE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE417=1,HF417=0),HF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$417=1,'Funding Plan'!$E$71,0),IF(HF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF417=1,HG417=0),HG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$417=1,'Funding Plan'!$E$71,0),IF(HG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG417=1,HH417=0),HH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$417=1,'Funding Plan'!$E$71,0),IF(HH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH417=1,HI417=0),HI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$417=1,'Funding Plan'!$E$71,0),IF(HI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI417=1,HJ417=0),HJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$417=1,'Funding Plan'!$E$71,0),IF(HJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ417=1,HK417=0),HK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$417=1,'Funding Plan'!$E$71,0),IF(HK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK417=1,HL417=0),HL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$417=1,'Funding Plan'!$E$71,0),IF(HL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL417=1,HM417=0),HM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$417=1,'Funding Plan'!$E$71,0),IF(HM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM417=1,HN417=0),HN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$417=1,'Funding Plan'!$E$71,0),IF(HN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN417=1,HO417=0),HO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$417=1,'Funding Plan'!$E$71,0),IF(HO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO417=1,HP417=0),HP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$417=1,'Funding Plan'!$E$71,0),IF(HP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP417=1,HQ417=0),HQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$417=1,'Funding Plan'!$E$71,0),IF(HQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ417=1,HR417=0),HR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$417=1,'Funding Plan'!$E$71,0),IF(HR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR417=1,HS417=0),HS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$417=1,'Funding Plan'!$E$71,0),IF(HS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS417=1,HT417=0),HT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$417=1,'Funding Plan'!$E$71,0),IF(HT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT417=1,HU417=0),HU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$417=1,'Funding Plan'!$E$71,0),IF(HU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU417=1,HV417=0),HV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$417=1,'Funding Plan'!$E$71,0),IF(HV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV417=1,HW417=0),HW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$417=1,'Funding Plan'!$E$71,0),IF(HW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW417=1,HX417=0),HX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$417=1,'Funding Plan'!$E$71,0),IF(HX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX417=1,HY417=0),HY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$417=1,'Funding Plan'!$E$71,0),IF(HY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY417=1,HZ417=0),HZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$417=1,'Funding Plan'!$E$71,0),IF(HZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ417=1,IA417=0),IA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$417=1,'Funding Plan'!$E$71,0),IF(IA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA417=1,IB417=0),IB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$417=1,'Funding Plan'!$E$71,0),IF(IB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB417=1,IC417=0),IC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$417=1,'Funding Plan'!$E$71,0),IF(IC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC417=1,ID417=0),ID419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$417=1,'Funding Plan'!$E$71,0),IF(ID$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID417=1,IE417=0),IE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$417=1,'Funding Plan'!$E$71,0),IF(IE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE417=1,IF417=0),IF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$417=1,'Funding Plan'!$E$71,0),IF(IF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF417=1,IG417=0),IG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$417=1,'Funding Plan'!$E$71,0),IF(IG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG417=1,IH417=0),IH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$417=1,'Funding Plan'!$E$71,0),IF(IH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH417=1,II417=0),II419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$417=1,'Funding Plan'!$E$71,0),IF(II$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II417=1,IJ417=0),IJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$417=1,'Funding Plan'!$E$71,0),IF(IJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ417=1,IK417=0),IK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$417=1,'Funding Plan'!$E$71,0),IF(IK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK417=1,IL417=0),IL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$417=1,'Funding Plan'!$E$71,0),IF(IL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL417=1,IM417=0),IM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$417=1,'Funding Plan'!$E$71,0),IF(IM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM417=1,IN417=0),IN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$417=1,'Funding Plan'!$E$71,0),IF(IN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN417=1,IO417=0),IO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$417=1,'Funding Plan'!$E$71,0),IF(IO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO417=1,IP417=0),IP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$417=1,'Funding Plan'!$E$71,0),IF(IP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP417=1,IQ417=0),IQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$417=1,'Funding Plan'!$E$71,0),IF(IQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ417=1,IR417=0),IR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$417=1,'Funding Plan'!$E$71,0),IF(IR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR417=1,IS417=0),IS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$417=1,'Funding Plan'!$E$71,0),IF(IS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS417=1,IT417=0),IT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$417=1,'Funding Plan'!$E$71,0),IF(IT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT417=1,IU417=0),IU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$417=1,'Funding Plan'!$E$71,0),IF(IU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU417=1,IV417=0),IV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$417=1,'Funding Plan'!$E$71,0),IF(IV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV417=1,IW417=0),IW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$417=1,'Funding Plan'!$E$71,0),IF(IW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW417=1,IX417=0),IX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$417=1,'Funding Plan'!$E$71,0),IF(IX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX417=1,IY417=0),IY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$417=1,'Funding Plan'!$E$71,0),IF(IY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY417=1,IZ417=0),IZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$417=1,'Funding Plan'!$E$71,0),IF(IZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ417=1,JA417=0),JA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$417=1,'Funding Plan'!$E$71,0),IF(JA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA417=1,JB417=0),JB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$417=1,'Funding Plan'!$E$71,0),IF(JB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB417=1,JC417=0),JC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$417=1,'Funding Plan'!$E$71,0),IF(JC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC417=1,JD417=0),JD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$417=1,'Funding Plan'!$E$71,0),IF(JD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD417=1,JE417=0),JE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$417=1,'Funding Plan'!$E$71,0),IF(JE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE417=1,JF417=0),JF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$417=1,'Funding Plan'!$E$71,0),IF(JF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF417=1,JG417=0),JG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$417=1,'Funding Plan'!$E$71,0),IF(JG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG417=1,JH417=0),JH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$417=1,'Funding Plan'!$E$71,0),IF(JH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH417=1,JI417=0),JI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$417=1,'Funding Plan'!$E$71,0),IF(JI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI417=1,JJ417=0),JJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$417=1,'Funding Plan'!$E$71,0),IF(JJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ417=1,JK417=0),JK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$417=1,'Funding Plan'!$E$71,0),IF(JK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK417=1,JL417=0),JL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$417=1,'Funding Plan'!$E$71,0),IF(JL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL417=1,JM417=0),JM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$417=1,'Funding Plan'!$E$71,0),IF(JM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM417=1,JN417=0),JN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$417=1,'Funding Plan'!$E$71,0),IF(JN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN417=1,JO417=0),JO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$417=1,'Funding Plan'!$E$71,0),IF(JO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO417=1,JP417=0),JP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$417=1,'Funding Plan'!$E$71,0),IF(JP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP417=1,JQ417=0),JQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$417=1,'Funding Plan'!$E$71,0),IF(JQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ417=1,JR417=0),JR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$417=1,'Funding Plan'!$E$71,0),IF(JR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR417=1,JS417=0),JS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$417=1,'Funding Plan'!$E$71,0),IF(JS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS417=1,JT417=0),JT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$417=1,'Funding Plan'!$E$71,0),IF(JT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT417=1,JU417=0),JU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$417=1,'Funding Plan'!$E$71,0),IF(JU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU417=1,JV417=0),JV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$417=1,'Funding Plan'!$E$71,0),IF(JV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV417=1,JW417=0),JW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$417=1,'Funding Plan'!$E$71,0),IF(JW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW417=1,JX417=0),JX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$417=1,'Funding Plan'!$E$71,0),IF(JX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX417=1,JY417=0),JY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$417=1,'Funding Plan'!$E$71,0),IF(JY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY417=1,JZ417=0),JZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$417=1,'Funding Plan'!$E$71,0),IF(JZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ417=1,KA417=0),KA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$417=1,'Funding Plan'!$E$71,0),IF(KA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA417=1,KB417=0),KB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$417=1,'Funding Plan'!$E$71,0),IF(KB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB417=1,KC417=0),KC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$417=1,'Funding Plan'!$E$71,0),IF(KC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC417=1,KD417=0),KD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$417=1,'Funding Plan'!$E$71,0),IF(KD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD417=1,KE417=0),KE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$417=1,'Funding Plan'!$E$71,0),IF(KE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE417=1,KF417=0),KF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$417=1,'Funding Plan'!$E$71,0),IF(KF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF417=1,KG417=0),KG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$417=1,'Funding Plan'!$E$71,0),IF(KG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG417=1,KH417=0),KH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$417=1,'Funding Plan'!$E$71,0),IF(KH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH417=1,KI417=0),KI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$417=1,'Funding Plan'!$E$71,0),IF(KI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI417=1,KJ417=0),KJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$417=1,'Funding Plan'!$E$71,0),IF(KJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ417=1,KK417=0),KK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$417=1,'Funding Plan'!$E$71,0),IF(KK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK417=1,KL417=0),KL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$417=1,'Funding Plan'!$E$71,0),IF(KL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL417=1,KM417=0),KM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$417=1,'Funding Plan'!$E$71,0),IF(KM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM417=1,KN417=0),KN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$417=1,'Funding Plan'!$E$71,0),IF(KN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN417=1,KO417=0),KO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$417=1,'Funding Plan'!$E$71,0),IF(KO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO417=1,KP417=0),KP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$417=1,'Funding Plan'!$E$71,0),IF(KP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP417=1,KQ417=0),KQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$417=1,'Funding Plan'!$E$71,0),IF(KQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ417=1,KR417=0),KR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$417=1,'Funding Plan'!$E$71,0),IF(KR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR417=1,KS417=0),KS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$417=1,'Funding Plan'!$E$71,0),IF(KS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS417=1,KT417=0),KT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$417=1,'Funding Plan'!$E$71,0),IF(KT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT417=1,KU417=0),KU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$417=1,'Funding Plan'!$E$71,0),IF(KU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU417=1,KV417=0),KV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$417=1,'Funding Plan'!$E$71,0),IF(KV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV417=1,KW417=0),KW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$417=1,'Funding Plan'!$E$71,0),IF(KW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW417=1,KX417=0),KX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$417=1,'Funding Plan'!$E$71,0),IF(KX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX417=1,KY417=0),KY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$417=1,'Funding Plan'!$E$71,0),IF(KY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY417=1,KZ417=0),KZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$417=1,'Funding Plan'!$E$71,0),IF(KZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ417=1,LA417=0),LA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$417=1,'Funding Plan'!$E$71,0),IF(LA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA417=1,LB417=0),LB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$417=1,'Funding Plan'!$E$71,0),IF(LB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB417=1,LC417=0),LC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$417=1,'Funding Plan'!$E$71,0),IF(LC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC417=1,LD417=0),LD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$417=1,'Funding Plan'!$E$71,0),IF(LD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD417=1,LE417=0),LE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$417=1,'Funding Plan'!$E$71,0),IF(LE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE417=1,LF417=0),LF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$417=1,'Funding Plan'!$E$71,0),IF(LF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF417=1,LG417=0),LG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$417=1,'Funding Plan'!$E$71,0),IF(LG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG417=1,LH417=0),LH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$417=1,'Funding Plan'!$E$71,0),IF(LH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH417=1,LI417=0),LI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$417=1,'Funding Plan'!$E$71,0),IF(LI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI417=1,LJ417=0),LJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$417=1,'Funding Plan'!$E$71,0),IF(LJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ417=1,LK417=0),LK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$417=1,'Funding Plan'!$E$71,0),IF(LK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK417=1,LL417=0),LL419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$417=1,'Funding Plan'!$E$71,0),IF(LL$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL417=1,LM417=0),LM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$417=1,'Funding Plan'!$E$71,0),IF(LM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM417=1,LN417=0),LN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$417=1,'Funding Plan'!$E$71,0),IF(LN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN417=1,LO417=0),LO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$417=1,'Funding Plan'!$E$71,0),IF(LO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO417=1,LP417=0),LP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$417=1,'Funding Plan'!$E$71,0),IF(LP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP417=1,LQ417=0),LQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$417=1,'Funding Plan'!$E$71,0),IF(LQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ417=1,LR417=0),LR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$417=1,'Funding Plan'!$E$71,0),IF(LR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR417=1,LS417=0),LS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$417=1,'Funding Plan'!$E$71,0),IF(LS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS417=1,LT417=0),LT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$417=1,'Funding Plan'!$E$71,0),IF(LT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT417=1,LU417=0),LU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$417=1,'Funding Plan'!$E$71,0),IF(LU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU417=1,LV417=0),LV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$417=1,'Funding Plan'!$E$71,0),IF(LV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV417=1,LW417=0),LW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$417=1,'Funding Plan'!$E$71,0),IF(LW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW417=1,LX417=0),LX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$417=1,'Funding Plan'!$E$71,0),IF(LX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX417=1,LY417=0),LY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$417=1,'Funding Plan'!$E$71,0),IF(LY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY417=1,LZ417=0),LZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$417=1,'Funding Plan'!$E$71,0),IF(LZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ417=1,MA417=0),MA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$417=1,'Funding Plan'!$E$71,0),IF(MA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA417=1,MB417=0),MB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$417=1,'Funding Plan'!$E$71,0),IF(MB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB417=1,MC417=0),MC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$417=1,'Funding Plan'!$E$71,0),IF(MC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC417=1,MD417=0),MD419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$417=1,'Funding Plan'!$E$71,0),IF(MD$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD417=1,ME417=0),ME419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$417=1,'Funding Plan'!$E$71,0),IF(ME$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME417=1,MF417=0),MF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$417=1,'Funding Plan'!$E$71,0),IF(MF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF417=1,MG417=0),MG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$417=1,'Funding Plan'!$E$71,0),IF(MG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG417=1,MH417=0),MH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$417=1,'Funding Plan'!$E$71,0),IF(MH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH417=1,MI417=0),MI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$417=1,'Funding Plan'!$E$71,0),IF(MI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI417=1,MJ417=0),MJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$417=1,'Funding Plan'!$E$71,0),IF(MJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ417=1,MK417=0),MK419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$417=1,'Funding Plan'!$E$71,0),IF(MK$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK417=1,ML417=0),ML419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$417=1,'Funding Plan'!$E$71,0),IF(ML$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML417=1,MM417=0),MM419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$417=1,'Funding Plan'!$E$71,0),IF(MM$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM417=1,MN417=0),MN419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$417=1,'Funding Plan'!$E$71,0),IF(MN$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN417=1,MO417=0),MO419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$417=1,'Funding Plan'!$E$71,0),IF(MO$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO417=1,MP417=0),MP419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$417=1,'Funding Plan'!$E$71,0),IF(MP$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP417=1,MQ417=0),MQ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$417=1,'Funding Plan'!$E$71,0),IF(MQ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ417=1,MR417=0),MR419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$417=1,'Funding Plan'!$E$71,0),IF(MR$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR417=1,MS417=0),MS419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$417=1,'Funding Plan'!$E$71,0),IF(MS$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS417=1,MT417=0),MT419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$417=1,'Funding Plan'!$E$71,0),IF(MT$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT417=1,MU417=0),MU419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$417=1,'Funding Plan'!$E$71,0),IF(MU$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU417=1,MV417=0),MV419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$417=1,'Funding Plan'!$E$71,0),IF(MV$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV417=1,MW417=0),MW419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$417=1,'Funding Plan'!$E$71,0),IF(MW$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW417=1,MX417=0),MX419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$417=1,'Funding Plan'!$E$71,0),IF(MX$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX417=1,MY417=0),MY419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$417=1,'Funding Plan'!$E$71,0),IF(MY$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY417=1,MZ417=0),MZ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$417=1,'Funding Plan'!$E$71,0),IF(MZ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ417=1,NA417=0),NA419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$417=1,'Funding Plan'!$E$71,0),IF(NA$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA417=1,NB417=0),NB419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$417=1,'Funding Plan'!$E$71,0),IF(NB$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB417=1,NC417=0),NC419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$417=1,'Funding Plan'!$E$71,0),IF(NC$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC417=1,ND417=0),ND419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$417=1,'Funding Plan'!$E$71,0),IF(ND$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND417=1,NE417=0),NE419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$417=1,'Funding Plan'!$E$71,0),IF(NE$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE417=1,NF417=0),NF419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$417=1,'Funding Plan'!$E$71,0),IF(NF$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF417=1,NG417=0),NG419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$417=1,'Funding Plan'!$E$71,0),IF(NG$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG417=1,NH417=0),NH419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$417=1,'Funding Plan'!$E$71,0),IF(NH$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH417=1,NI417=0),NI419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$417=1,'Funding Plan'!$E$71,0),IF(NI$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI417=1,NJ417=0),NJ419,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$417>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$417+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$417=1,'Funding Plan'!$E$71,0),IF(NJ$417>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C419+C422","v":0},{"$f":"+D419+D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP419+BP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB419+EB422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN419+GN422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ419+IZ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL419+LL422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ415>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #8"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!C339,IF('Funding Plan'!$J$25='Funding Schedule'!C340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!D339,IF('Funding Plan'!$J$25='Funding Schedule'!D340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!E339,IF('Funding Plan'!$J$25='Funding Schedule'!E340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!F339,IF('Funding Plan'!$J$25='Funding Schedule'!F340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!G339,IF('Funding Plan'!$J$25='Funding Schedule'!G340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!H339,IF('Funding Plan'!$J$25='Funding Schedule'!H340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!I339,IF('Funding Plan'!$J$25='Funding Schedule'!I340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!J339,IF('Funding Plan'!$J$25='Funding Schedule'!J340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!K339,IF('Funding Plan'!$J$25='Funding Schedule'!K340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!L339,IF('Funding Plan'!$J$25='Funding Schedule'!L340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!M339,IF('Funding Plan'!$J$25='Funding Schedule'!M340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!N339,IF('Funding Plan'!$J$25='Funding Schedule'!N340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!O339,IF('Funding Plan'!$J$25='Funding Schedule'!O340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!P339,IF('Funding Plan'!$J$25='Funding Schedule'!P340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!Q339,IF('Funding Plan'!$J$25='Funding Schedule'!Q340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!R339,IF('Funding Plan'!$J$25='Funding Schedule'!R340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!S339,IF('Funding Plan'!$J$25='Funding Schedule'!S340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!T339,IF('Funding Plan'!$J$25='Funding Schedule'!T340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!U339,IF('Funding Plan'!$J$25='Funding Schedule'!U340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!V339,IF('Funding Plan'!$J$25='Funding Schedule'!V340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!W339,IF('Funding Plan'!$J$25='Funding Schedule'!W340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!X339,IF('Funding Plan'!$J$25='Funding Schedule'!X340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!Y339,IF('Funding Plan'!$J$25='Funding Schedule'!Y340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!Z339,IF('Funding Plan'!$J$25='Funding Schedule'!Z340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AA339,IF('Funding Plan'!$J$25='Funding Schedule'!AA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AB339,IF('Funding Plan'!$J$25='Funding Schedule'!AB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AC339,IF('Funding Plan'!$J$25='Funding Schedule'!AC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AD339,IF('Funding Plan'!$J$25='Funding Schedule'!AD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AE339,IF('Funding Plan'!$J$25='Funding Schedule'!AE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AF339,IF('Funding Plan'!$J$25='Funding Schedule'!AF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AG339,IF('Funding Plan'!$J$25='Funding Schedule'!AG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AH339,IF('Funding Plan'!$J$25='Funding Schedule'!AH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AI339,IF('Funding Plan'!$J$25='Funding Schedule'!AI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AJ339,IF('Funding Plan'!$J$25='Funding Schedule'!AJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AK339,IF('Funding Plan'!$J$25='Funding Schedule'!AK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AL339,IF('Funding Plan'!$J$25='Funding Schedule'!AL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AM339,IF('Funding Plan'!$J$25='Funding Schedule'!AM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AN339,IF('Funding Plan'!$J$25='Funding Schedule'!AN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AO339,IF('Funding Plan'!$J$25='Funding Schedule'!AO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AP339,IF('Funding Plan'!$J$25='Funding Schedule'!AP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AQ339,IF('Funding Plan'!$J$25='Funding Schedule'!AQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AR339,IF('Funding Plan'!$J$25='Funding Schedule'!AR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AS339,IF('Funding Plan'!$J$25='Funding Schedule'!AS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AT339,IF('Funding Plan'!$J$25='Funding Schedule'!AT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AU339,IF('Funding Plan'!$J$25='Funding Schedule'!AU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AV339,IF('Funding Plan'!$J$25='Funding Schedule'!AV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AW339,IF('Funding Plan'!$J$25='Funding Schedule'!AW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AX339,IF('Funding Plan'!$J$25='Funding Schedule'!AX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AY339,IF('Funding Plan'!$J$25='Funding Schedule'!AY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!AZ339,IF('Funding Plan'!$J$25='Funding Schedule'!AZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BA339,IF('Funding Plan'!$J$25='Funding Schedule'!BA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BB339,IF('Funding Plan'!$J$25='Funding Schedule'!BB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BC339,IF('Funding Plan'!$J$25='Funding Schedule'!BC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BD339,IF('Funding Plan'!$J$25='Funding Schedule'!BD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BE339,IF('Funding Plan'!$J$25='Funding Schedule'!BE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BF339,IF('Funding Plan'!$J$25='Funding Schedule'!BF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BG339,IF('Funding Plan'!$J$25='Funding Schedule'!BG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BH339,IF('Funding Plan'!$J$25='Funding Schedule'!BH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BI339,IF('Funding Plan'!$J$25='Funding Schedule'!BI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BJ339,IF('Funding Plan'!$J$25='Funding Schedule'!BJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BK339,IF('Funding Plan'!$J$25='Funding Schedule'!BK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BL339,IF('Funding Plan'!$J$25='Funding Schedule'!BL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BM339,IF('Funding Plan'!$J$25='Funding Schedule'!BM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BN339,IF('Funding Plan'!$J$25='Funding Schedule'!BN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BO339,IF('Funding Plan'!$J$25='Funding Schedule'!BO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BP339,IF('Funding Plan'!$J$25='Funding Schedule'!BP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BQ339,IF('Funding Plan'!$J$25='Funding Schedule'!BQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BR339,IF('Funding Plan'!$J$25='Funding Schedule'!BR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BS339,IF('Funding Plan'!$J$25='Funding Schedule'!BS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BT339,IF('Funding Plan'!$J$25='Funding Schedule'!BT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BU339,IF('Funding Plan'!$J$25='Funding Schedule'!BU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BV339,IF('Funding Plan'!$J$25='Funding Schedule'!BV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BW339,IF('Funding Plan'!$J$25='Funding Schedule'!BW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BX339,IF('Funding Plan'!$J$25='Funding Schedule'!BX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BY339,IF('Funding Plan'!$J$25='Funding Schedule'!BY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!BZ339,IF('Funding Plan'!$J$25='Funding Schedule'!BZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CA339,IF('Funding Plan'!$J$25='Funding Schedule'!CA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CB339,IF('Funding Plan'!$J$25='Funding Schedule'!CB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CC339,IF('Funding Plan'!$J$25='Funding Schedule'!CC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CD339,IF('Funding Plan'!$J$25='Funding Schedule'!CD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CE339,IF('Funding Plan'!$J$25='Funding Schedule'!CE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CF339,IF('Funding Plan'!$J$25='Funding Schedule'!CF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CG339,IF('Funding Plan'!$J$25='Funding Schedule'!CG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CH339,IF('Funding Plan'!$J$25='Funding Schedule'!CH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CI339,IF('Funding Plan'!$J$25='Funding Schedule'!CI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CJ339,IF('Funding Plan'!$J$25='Funding Schedule'!CJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CK339,IF('Funding Plan'!$J$25='Funding Schedule'!CK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CL339,IF('Funding Plan'!$J$25='Funding Schedule'!CL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CM339,IF('Funding Plan'!$J$25='Funding Schedule'!CM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CN339,IF('Funding Plan'!$J$25='Funding Schedule'!CN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CO339,IF('Funding Plan'!$J$25='Funding Schedule'!CO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CP339,IF('Funding Plan'!$J$25='Funding Schedule'!CP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CQ339,IF('Funding Plan'!$J$25='Funding Schedule'!CQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CR339,IF('Funding Plan'!$J$25='Funding Schedule'!CR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CS339,IF('Funding Plan'!$J$25='Funding Schedule'!CS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CT339,IF('Funding Plan'!$J$25='Funding Schedule'!CT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CU339,IF('Funding Plan'!$J$25='Funding Schedule'!CU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CV339,IF('Funding Plan'!$J$25='Funding Schedule'!CV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CW339,IF('Funding Plan'!$J$25='Funding Schedule'!CW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CX339,IF('Funding Plan'!$J$25='Funding Schedule'!CX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CY339,IF('Funding Plan'!$J$25='Funding Schedule'!CY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!CZ339,IF('Funding Plan'!$J$25='Funding Schedule'!CZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DA339,IF('Funding Plan'!$J$25='Funding Schedule'!DA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DB339,IF('Funding Plan'!$J$25='Funding Schedule'!DB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DC339,IF('Funding Plan'!$J$25='Funding Schedule'!DC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DD339,IF('Funding Plan'!$J$25='Funding Schedule'!DD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DE339,IF('Funding Plan'!$J$25='Funding Schedule'!DE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DF339,IF('Funding Plan'!$J$25='Funding Schedule'!DF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DG339,IF('Funding Plan'!$J$25='Funding Schedule'!DG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DH339,IF('Funding Plan'!$J$25='Funding Schedule'!DH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DI339,IF('Funding Plan'!$J$25='Funding Schedule'!DI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DJ339,IF('Funding Plan'!$J$25='Funding Schedule'!DJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DK339,IF('Funding Plan'!$J$25='Funding Schedule'!DK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DL339,IF('Funding Plan'!$J$25='Funding Schedule'!DL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DM339,IF('Funding Plan'!$J$25='Funding Schedule'!DM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DN339,IF('Funding Plan'!$J$25='Funding Schedule'!DN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DO339,IF('Funding Plan'!$J$25='Funding Schedule'!DO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DP339,IF('Funding Plan'!$J$25='Funding Schedule'!DP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DQ339,IF('Funding Plan'!$J$25='Funding Schedule'!DQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DR339,IF('Funding Plan'!$J$25='Funding Schedule'!DR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DS339,IF('Funding Plan'!$J$25='Funding Schedule'!DS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DT339,IF('Funding Plan'!$J$25='Funding Schedule'!DT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DU339,IF('Funding Plan'!$J$25='Funding Schedule'!DU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DV339,IF('Funding Plan'!$J$25='Funding Schedule'!DV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DW339,IF('Funding Plan'!$J$25='Funding Schedule'!DW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DX339,IF('Funding Plan'!$J$25='Funding Schedule'!DX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DY339,IF('Funding Plan'!$J$25='Funding Schedule'!DY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!DZ339,IF('Funding Plan'!$J$25='Funding Schedule'!DZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EA339,IF('Funding Plan'!$J$25='Funding Schedule'!EA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EB339,IF('Funding Plan'!$J$25='Funding Schedule'!EB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EC339,IF('Funding Plan'!$J$25='Funding Schedule'!EC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ED339,IF('Funding Plan'!$J$25='Funding Schedule'!ED340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EE339,IF('Funding Plan'!$J$25='Funding Schedule'!EE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EF339,IF('Funding Plan'!$J$25='Funding Schedule'!EF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EG339,IF('Funding Plan'!$J$25='Funding Schedule'!EG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EH339,IF('Funding Plan'!$J$25='Funding Schedule'!EH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EI339,IF('Funding Plan'!$J$25='Funding Schedule'!EI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EJ339,IF('Funding Plan'!$J$25='Funding Schedule'!EJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EK339,IF('Funding Plan'!$J$25='Funding Schedule'!EK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EL339,IF('Funding Plan'!$J$25='Funding Schedule'!EL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EM339,IF('Funding Plan'!$J$25='Funding Schedule'!EM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EN339,IF('Funding Plan'!$J$25='Funding Schedule'!EN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EO339,IF('Funding Plan'!$J$25='Funding Schedule'!EO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EP339,IF('Funding Plan'!$J$25='Funding Schedule'!EP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EQ339,IF('Funding Plan'!$J$25='Funding Schedule'!EQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ER339,IF('Funding Plan'!$J$25='Funding Schedule'!ER340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ES339,IF('Funding Plan'!$J$25='Funding Schedule'!ES340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ET339,IF('Funding Plan'!$J$25='Funding Schedule'!ET340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EU339,IF('Funding Plan'!$J$25='Funding Schedule'!EU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EV339,IF('Funding Plan'!$J$25='Funding Schedule'!EV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EW339,IF('Funding Plan'!$J$25='Funding Schedule'!EW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EX339,IF('Funding Plan'!$J$25='Funding Schedule'!EX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EY339,IF('Funding Plan'!$J$25='Funding Schedule'!EY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!EZ339,IF('Funding Plan'!$J$25='Funding Schedule'!EZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FA339,IF('Funding Plan'!$J$25='Funding Schedule'!FA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FB339,IF('Funding Plan'!$J$25='Funding Schedule'!FB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FC339,IF('Funding Plan'!$J$25='Funding Schedule'!FC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FD339,IF('Funding Plan'!$J$25='Funding Schedule'!FD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FE339,IF('Funding Plan'!$J$25='Funding Schedule'!FE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FF339,IF('Funding Plan'!$J$25='Funding Schedule'!FF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FG339,IF('Funding Plan'!$J$25='Funding Schedule'!FG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FH339,IF('Funding Plan'!$J$25='Funding Schedule'!FH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FI339,IF('Funding Plan'!$J$25='Funding Schedule'!FI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FJ339,IF('Funding Plan'!$J$25='Funding Schedule'!FJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FK339,IF('Funding Plan'!$J$25='Funding Schedule'!FK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FL339,IF('Funding Plan'!$J$25='Funding Schedule'!FL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FM339,IF('Funding Plan'!$J$25='Funding Schedule'!FM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FN339,IF('Funding Plan'!$J$25='Funding Schedule'!FN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FO339,IF('Funding Plan'!$J$25='Funding Schedule'!FO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FP339,IF('Funding Plan'!$J$25='Funding Schedule'!FP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FQ339,IF('Funding Plan'!$J$25='Funding Schedule'!FQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FR339,IF('Funding Plan'!$J$25='Funding Schedule'!FR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FS339,IF('Funding Plan'!$J$25='Funding Schedule'!FS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FT339,IF('Funding Plan'!$J$25='Funding Schedule'!FT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FU339,IF('Funding Plan'!$J$25='Funding Schedule'!FU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FV339,IF('Funding Plan'!$J$25='Funding Schedule'!FV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FW339,IF('Funding Plan'!$J$25='Funding Schedule'!FW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FX339,IF('Funding Plan'!$J$25='Funding Schedule'!FX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FY339,IF('Funding Plan'!$J$25='Funding Schedule'!FY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!FZ339,IF('Funding Plan'!$J$25='Funding Schedule'!FZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GA339,IF('Funding Plan'!$J$25='Funding Schedule'!GA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GB339,IF('Funding Plan'!$J$25='Funding Schedule'!GB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GC339,IF('Funding Plan'!$J$25='Funding Schedule'!GC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GD339,IF('Funding Plan'!$J$25='Funding Schedule'!GD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GE339,IF('Funding Plan'!$J$25='Funding Schedule'!GE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GF339,IF('Funding Plan'!$J$25='Funding Schedule'!GF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GG339,IF('Funding Plan'!$J$25='Funding Schedule'!GG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GH339,IF('Funding Plan'!$J$25='Funding Schedule'!GH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GI339,IF('Funding Plan'!$J$25='Funding Schedule'!GI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GJ339,IF('Funding Plan'!$J$25='Funding Schedule'!GJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GK339,IF('Funding Plan'!$J$25='Funding Schedule'!GK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GL339,IF('Funding Plan'!$J$25='Funding Schedule'!GL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GM339,IF('Funding Plan'!$J$25='Funding Schedule'!GM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GN339,IF('Funding Plan'!$J$25='Funding Schedule'!GN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GO339,IF('Funding Plan'!$J$25='Funding Schedule'!GO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GP339,IF('Funding Plan'!$J$25='Funding Schedule'!GP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GQ339,IF('Funding Plan'!$J$25='Funding Schedule'!GQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GR339,IF('Funding Plan'!$J$25='Funding Schedule'!GR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GS339,IF('Funding Plan'!$J$25='Funding Schedule'!GS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GT339,IF('Funding Plan'!$J$25='Funding Schedule'!GT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GU339,IF('Funding Plan'!$J$25='Funding Schedule'!GU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GV339,IF('Funding Plan'!$J$25='Funding Schedule'!GV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GW339,IF('Funding Plan'!$J$25='Funding Schedule'!GW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GX339,IF('Funding Plan'!$J$25='Funding Schedule'!GX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GY339,IF('Funding Plan'!$J$25='Funding Schedule'!GY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!GZ339,IF('Funding Plan'!$J$25='Funding Schedule'!GZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HA339,IF('Funding Plan'!$J$25='Funding Schedule'!HA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HB339,IF('Funding Plan'!$J$25='Funding Schedule'!HB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HC339,IF('Funding Plan'!$J$25='Funding Schedule'!HC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HD339,IF('Funding Plan'!$J$25='Funding Schedule'!HD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HE339,IF('Funding Plan'!$J$25='Funding Schedule'!HE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HF339,IF('Funding Plan'!$J$25='Funding Schedule'!HF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HG339,IF('Funding Plan'!$J$25='Funding Schedule'!HG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HH339,IF('Funding Plan'!$J$25='Funding Schedule'!HH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HI339,IF('Funding Plan'!$J$25='Funding Schedule'!HI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HJ339,IF('Funding Plan'!$J$25='Funding Schedule'!HJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HK339,IF('Funding Plan'!$J$25='Funding Schedule'!HK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HL339,IF('Funding Plan'!$J$25='Funding Schedule'!HL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HM339,IF('Funding Plan'!$J$25='Funding Schedule'!HM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HN339,IF('Funding Plan'!$J$25='Funding Schedule'!HN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HO339,IF('Funding Plan'!$J$25='Funding Schedule'!HO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HP339,IF('Funding Plan'!$J$25='Funding Schedule'!HP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HQ339,IF('Funding Plan'!$J$25='Funding Schedule'!HQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HR339,IF('Funding Plan'!$J$25='Funding Schedule'!HR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HS339,IF('Funding Plan'!$J$25='Funding Schedule'!HS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HT339,IF('Funding Plan'!$J$25='Funding Schedule'!HT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HU339,IF('Funding Plan'!$J$25='Funding Schedule'!HU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HV339,IF('Funding Plan'!$J$25='Funding Schedule'!HV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HW339,IF('Funding Plan'!$J$25='Funding Schedule'!HW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HX339,IF('Funding Plan'!$J$25='Funding Schedule'!HX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HY339,IF('Funding Plan'!$J$25='Funding Schedule'!HY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!HZ339,IF('Funding Plan'!$J$25='Funding Schedule'!HZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IA339,IF('Funding Plan'!$J$25='Funding Schedule'!IA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IB339,IF('Funding Plan'!$J$25='Funding Schedule'!IB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IC339,IF('Funding Plan'!$J$25='Funding Schedule'!IC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ID339,IF('Funding Plan'!$J$25='Funding Schedule'!ID340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IE339,IF('Funding Plan'!$J$25='Funding Schedule'!IE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IF339,IF('Funding Plan'!$J$25='Funding Schedule'!IF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IG339,IF('Funding Plan'!$J$25='Funding Schedule'!IG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IH339,IF('Funding Plan'!$J$25='Funding Schedule'!IH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!II339,IF('Funding Plan'!$J$25='Funding Schedule'!II340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IJ339,IF('Funding Plan'!$J$25='Funding Schedule'!IJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IK339,IF('Funding Plan'!$J$25='Funding Schedule'!IK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IL339,IF('Funding Plan'!$J$25='Funding Schedule'!IL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IM339,IF('Funding Plan'!$J$25='Funding Schedule'!IM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IN339,IF('Funding Plan'!$J$25='Funding Schedule'!IN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IO339,IF('Funding Plan'!$J$25='Funding Schedule'!IO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IP339,IF('Funding Plan'!$J$25='Funding Schedule'!IP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IQ339,IF('Funding Plan'!$J$25='Funding Schedule'!IQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IR339,IF('Funding Plan'!$J$25='Funding Schedule'!IR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IS339,IF('Funding Plan'!$J$25='Funding Schedule'!IS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IT339,IF('Funding Plan'!$J$25='Funding Schedule'!IT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IU339,IF('Funding Plan'!$J$25='Funding Schedule'!IU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IV339,IF('Funding Plan'!$J$25='Funding Schedule'!IV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IW339,IF('Funding Plan'!$J$25='Funding Schedule'!IW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IX339,IF('Funding Plan'!$J$25='Funding Schedule'!IX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IY339,IF('Funding Plan'!$J$25='Funding Schedule'!IY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!IZ339,IF('Funding Plan'!$J$25='Funding Schedule'!IZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JA339,IF('Funding Plan'!$J$25='Funding Schedule'!JA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JB339,IF('Funding Plan'!$J$25='Funding Schedule'!JB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JC339,IF('Funding Plan'!$J$25='Funding Schedule'!JC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JD339,IF('Funding Plan'!$J$25='Funding Schedule'!JD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JE339,IF('Funding Plan'!$J$25='Funding Schedule'!JE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JF339,IF('Funding Plan'!$J$25='Funding Schedule'!JF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JG339,IF('Funding Plan'!$J$25='Funding Schedule'!JG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JH339,IF('Funding Plan'!$J$25='Funding Schedule'!JH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JI339,IF('Funding Plan'!$J$25='Funding Schedule'!JI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JJ339,IF('Funding Plan'!$J$25='Funding Schedule'!JJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JK339,IF('Funding Plan'!$J$25='Funding Schedule'!JK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JL339,IF('Funding Plan'!$J$25='Funding Schedule'!JL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JM339,IF('Funding Plan'!$J$25='Funding Schedule'!JM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JN339,IF('Funding Plan'!$J$25='Funding Schedule'!JN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JO339,IF('Funding Plan'!$J$25='Funding Schedule'!JO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JP339,IF('Funding Plan'!$J$25='Funding Schedule'!JP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JQ339,IF('Funding Plan'!$J$25='Funding Schedule'!JQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JR339,IF('Funding Plan'!$J$25='Funding Schedule'!JR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JS339,IF('Funding Plan'!$J$25='Funding Schedule'!JS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JT339,IF('Funding Plan'!$J$25='Funding Schedule'!JT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JU339,IF('Funding Plan'!$J$25='Funding Schedule'!JU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JV339,IF('Funding Plan'!$J$25='Funding Schedule'!JV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JW339,IF('Funding Plan'!$J$25='Funding Schedule'!JW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JX339,IF('Funding Plan'!$J$25='Funding Schedule'!JX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JY339,IF('Funding Plan'!$J$25='Funding Schedule'!JY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!JZ339,IF('Funding Plan'!$J$25='Funding Schedule'!JZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KA339,IF('Funding Plan'!$J$25='Funding Schedule'!KA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KB339,IF('Funding Plan'!$J$25='Funding Schedule'!KB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KC339,IF('Funding Plan'!$J$25='Funding Schedule'!KC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KD339,IF('Funding Plan'!$J$25='Funding Schedule'!KD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KE339,IF('Funding Plan'!$J$25='Funding Schedule'!KE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KF339,IF('Funding Plan'!$J$25='Funding Schedule'!KF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KG339,IF('Funding Plan'!$J$25='Funding Schedule'!KG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KH339,IF('Funding Plan'!$J$25='Funding Schedule'!KH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KI339,IF('Funding Plan'!$J$25='Funding Schedule'!KI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KJ339,IF('Funding Plan'!$J$25='Funding Schedule'!KJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KK339,IF('Funding Plan'!$J$25='Funding Schedule'!KK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KL339,IF('Funding Plan'!$J$25='Funding Schedule'!KL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KM339,IF('Funding Plan'!$J$25='Funding Schedule'!KM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KN339,IF('Funding Plan'!$J$25='Funding Schedule'!KN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KO339,IF('Funding Plan'!$J$25='Funding Schedule'!KO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KP339,IF('Funding Plan'!$J$25='Funding Schedule'!KP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KQ339,IF('Funding Plan'!$J$25='Funding Schedule'!KQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KR339,IF('Funding Plan'!$J$25='Funding Schedule'!KR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KS339,IF('Funding Plan'!$J$25='Funding Schedule'!KS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KT339,IF('Funding Plan'!$J$25='Funding Schedule'!KT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KU339,IF('Funding Plan'!$J$25='Funding Schedule'!KU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KV339,IF('Funding Plan'!$J$25='Funding Schedule'!KV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KW339,IF('Funding Plan'!$J$25='Funding Schedule'!KW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KX339,IF('Funding Plan'!$J$25='Funding Schedule'!KX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KY339,IF('Funding Plan'!$J$25='Funding Schedule'!KY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!KZ339,IF('Funding Plan'!$J$25='Funding Schedule'!KZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LA339,IF('Funding Plan'!$J$25='Funding Schedule'!LA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LB339,IF('Funding Plan'!$J$25='Funding Schedule'!LB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LC339,IF('Funding Plan'!$J$25='Funding Schedule'!LC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LD339,IF('Funding Plan'!$J$25='Funding Schedule'!LD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LE339,IF('Funding Plan'!$J$25='Funding Schedule'!LE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LF339,IF('Funding Plan'!$J$25='Funding Schedule'!LF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LG339,IF('Funding Plan'!$J$25='Funding Schedule'!LG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LH339,IF('Funding Plan'!$J$25='Funding Schedule'!LH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LI339,IF('Funding Plan'!$J$25='Funding Schedule'!LI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LJ339,IF('Funding Plan'!$J$25='Funding Schedule'!LJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LK339,IF('Funding Plan'!$J$25='Funding Schedule'!LK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LL339,IF('Funding Plan'!$J$25='Funding Schedule'!LL340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LM339,IF('Funding Plan'!$J$25='Funding Schedule'!LM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LN339,IF('Funding Plan'!$J$25='Funding Schedule'!LN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LO339,IF('Funding Plan'!$J$25='Funding Schedule'!LO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LP339,IF('Funding Plan'!$J$25='Funding Schedule'!LP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LQ339,IF('Funding Plan'!$J$25='Funding Schedule'!LQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LR339,IF('Funding Plan'!$J$25='Funding Schedule'!LR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LS339,IF('Funding Plan'!$J$25='Funding Schedule'!LS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LT339,IF('Funding Plan'!$J$25='Funding Schedule'!LT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LU339,IF('Funding Plan'!$J$25='Funding Schedule'!LU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LV339,IF('Funding Plan'!$J$25='Funding Schedule'!LV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LW339,IF('Funding Plan'!$J$25='Funding Schedule'!LW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LX339,IF('Funding Plan'!$J$25='Funding Schedule'!LX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LY339,IF('Funding Plan'!$J$25='Funding Schedule'!LY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!LZ339,IF('Funding Plan'!$J$25='Funding Schedule'!LZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MA339,IF('Funding Plan'!$J$25='Funding Schedule'!MA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MB339,IF('Funding Plan'!$J$25='Funding Schedule'!MB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MC339,IF('Funding Plan'!$J$25='Funding Schedule'!MC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MD339,IF('Funding Plan'!$J$25='Funding Schedule'!MD340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ME339,IF('Funding Plan'!$J$25='Funding Schedule'!ME340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MF339,IF('Funding Plan'!$J$25='Funding Schedule'!MF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MG339,IF('Funding Plan'!$J$25='Funding Schedule'!MG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MH339,IF('Funding Plan'!$J$25='Funding Schedule'!MH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MI339,IF('Funding Plan'!$J$25='Funding Schedule'!MI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MJ339,IF('Funding Plan'!$J$25='Funding Schedule'!MJ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MK339,IF('Funding Plan'!$J$25='Funding Schedule'!MK340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ML339,IF('Funding Plan'!$J$25='Funding Schedule'!ML340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MM339,IF('Funding Plan'!$J$25='Funding Schedule'!MM340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MN339,IF('Funding Plan'!$J$25='Funding Schedule'!MN340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MO339,IF('Funding Plan'!$J$25='Funding Schedule'!MO340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MP339,IF('Funding Plan'!$J$25='Funding Schedule'!MP340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MQ339,IF('Funding Plan'!$J$25='Funding Schedule'!MQ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MR339,IF('Funding Plan'!$J$25='Funding Schedule'!MR340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MS339,IF('Funding Plan'!$J$25='Funding Schedule'!MS340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MT339,IF('Funding Plan'!$J$25='Funding Schedule'!MT340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MU339,IF('Funding Plan'!$J$25='Funding Schedule'!MU340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MV339,IF('Funding Plan'!$J$25='Funding Schedule'!MV340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MW339,IF('Funding Plan'!$J$25='Funding Schedule'!MW340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MX339,IF('Funding Plan'!$J$25='Funding Schedule'!MX340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MY339,IF('Funding Plan'!$J$25='Funding Schedule'!MY340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!MZ339,IF('Funding Plan'!$J$25='Funding Schedule'!MZ340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NA339,IF('Funding Plan'!$J$25='Funding Schedule'!NA340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NB339,IF('Funding Plan'!$J$25='Funding Schedule'!NB340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NC339,IF('Funding Plan'!$J$25='Funding Schedule'!NC340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!ND339,IF('Funding Plan'!$J$25='Funding Schedule'!ND340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NE339,IF('Funding Plan'!$J$25='Funding Schedule'!NE340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NF339,IF('Funding Plan'!$J$25='Funding Schedule'!NF340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NG339,IF('Funding Plan'!$J$25='Funding Schedule'!NG340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NH339,IF('Funding Plan'!$J$25='Funding Schedule'!NH340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NI339,IF('Funding Plan'!$J$25='Funding Schedule'!NI340,'Funding Plan'!$J$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$263='Funding Schedule'!NJ339,IF('Funding Plan'!$J$25='Funding Schedule'!NJ340,'Funding Plan'!$J$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(D427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(E427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(F427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(G427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(H427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(I427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(J427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(K427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(L427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(M427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(N427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(O427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(P427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Q427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(R427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(S427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(T427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(U427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(V427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(W427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(X427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Y427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Z427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ED427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ER427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ES427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ET427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ID427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(II427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LL427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MD427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ME427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MJ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MK427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ML427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MM427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MN427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MO427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MP427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MQ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MR427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MS427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MT427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MU427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MV427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MW427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MX427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MY427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MZ427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NA427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NB427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NC427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ND427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NE427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NF427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NG427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NH427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NI427>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NJ427>0,+'Funding Plan'!$J$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B429>0,B429-1,IF(B428>0,B428,0))","v":0},{"$f":"IF(C429>0,C429-1,IF(C428>0,C428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO429>0,BO429-1,IF(BO428>0,BO428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA429>0,EA429-1,IF(EA428>0,EA428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM429>0,GM429-1,IF(GM428>0,GM428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY429>0,IY429-1,IF(IY428>0,IY428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK429>0,LK429-1,IF(LK428>0,LK428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B435>0,B435,C427)","v":0},{"$f":"IF(C435>0,C435,D427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO435>0,BO435,BP427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA435>0,EA435,EB427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM435>0,GM435,GN427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY435>0,IY435,IZ427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK435>0,LK435,LL427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$429=1,0,-B431*'Funding Plan'!$E$74/12),-B431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$429=1,0,-C431*'Funding Plan'!$E$74/12),-C431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$429=1,0,-D431*'Funding Plan'!$E$74/12),-D431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$429=1,0,-E431*'Funding Plan'!$E$74/12),-E431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$429=1,0,-F431*'Funding Plan'!$E$74/12),-F431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$429=1,0,-G431*'Funding Plan'!$E$74/12),-G431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$429=1,0,-H431*'Funding Plan'!$E$74/12),-H431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$429=1,0,-I431*'Funding Plan'!$E$74/12),-I431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$429=1,0,-J431*'Funding Plan'!$E$74/12),-J431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$429=1,0,-K431*'Funding Plan'!$E$74/12),-K431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$429=1,0,-L431*'Funding Plan'!$E$74/12),-L431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$429=1,0,-M431*'Funding Plan'!$E$74/12),-M431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$429=1,0,-N431*'Funding Plan'!$E$74/12),-N431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$429=1,0,-O431*'Funding Plan'!$E$74/12),-O431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$429=1,0,-P431*'Funding Plan'!$E$74/12),-P431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$429=1,0,-Q431*'Funding Plan'!$E$74/12),-Q431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$429=1,0,-R431*'Funding Plan'!$E$74/12),-R431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$429=1,0,-S431*'Funding Plan'!$E$74/12),-S431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$429=1,0,-T431*'Funding Plan'!$E$74/12),-T431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$429=1,0,-U431*'Funding Plan'!$E$74/12),-U431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$429=1,0,-V431*'Funding Plan'!$E$74/12),-V431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$429=1,0,-W431*'Funding Plan'!$E$74/12),-W431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$429=1,0,-X431*'Funding Plan'!$E$74/12),-X431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$429=1,0,-Y431*'Funding Plan'!$E$74/12),-Y431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$429=1,0,-Z431*'Funding Plan'!$E$74/12),-Z431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$429=1,0,-AA431*'Funding Plan'!$E$74/12),-AA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$429=1,0,-AB431*'Funding Plan'!$E$74/12),-AB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$429=1,0,-AC431*'Funding Plan'!$E$74/12),-AC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$429=1,0,-AD431*'Funding Plan'!$E$74/12),-AD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$429=1,0,-AE431*'Funding Plan'!$E$74/12),-AE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$429=1,0,-AF431*'Funding Plan'!$E$74/12),-AF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$429=1,0,-AG431*'Funding Plan'!$E$74/12),-AG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$429=1,0,-AH431*'Funding Plan'!$E$74/12),-AH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$429=1,0,-AI431*'Funding Plan'!$E$74/12),-AI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$429=1,0,-AJ431*'Funding Plan'!$E$74/12),-AJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$429=1,0,-AK431*'Funding Plan'!$E$74/12),-AK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$429=1,0,-AL431*'Funding Plan'!$E$74/12),-AL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$429=1,0,-AM431*'Funding Plan'!$E$74/12),-AM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$429=1,0,-AN431*'Funding Plan'!$E$74/12),-AN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$429=1,0,-AO431*'Funding Plan'!$E$74/12),-AO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$429=1,0,-AP431*'Funding Plan'!$E$74/12),-AP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$429=1,0,-AQ431*'Funding Plan'!$E$74/12),-AQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$429=1,0,-AR431*'Funding Plan'!$E$74/12),-AR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$429=1,0,-AS431*'Funding Plan'!$E$74/12),-AS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$429=1,0,-AT431*'Funding Plan'!$E$74/12),-AT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$429=1,0,-AU431*'Funding Plan'!$E$74/12),-AU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$429=1,0,-AV431*'Funding Plan'!$E$74/12),-AV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$429=1,0,-AW431*'Funding Plan'!$E$74/12),-AW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$429=1,0,-AX431*'Funding Plan'!$E$74/12),-AX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$429=1,0,-AY431*'Funding Plan'!$E$74/12),-AY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$429=1,0,-AZ431*'Funding Plan'!$E$74/12),-AZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$429=1,0,-BA431*'Funding Plan'!$E$74/12),-BA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$429=1,0,-BB431*'Funding Plan'!$E$74/12),-BB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$429=1,0,-BC431*'Funding Plan'!$E$74/12),-BC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$429=1,0,-BD431*'Funding Plan'!$E$74/12),-BD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$429=1,0,-BE431*'Funding Plan'!$E$74/12),-BE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$429=1,0,-BF431*'Funding Plan'!$E$74/12),-BF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$429=1,0,-BG431*'Funding Plan'!$E$74/12),-BG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$429=1,0,-BH431*'Funding Plan'!$E$74/12),-BH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$429=1,0,-BI431*'Funding Plan'!$E$74/12),-BI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$429=1,0,-BJ431*'Funding Plan'!$E$74/12),-BJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$429=1,0,-BK431*'Funding Plan'!$E$74/12),-BK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$429=1,0,-BL431*'Funding Plan'!$E$74/12),-BL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$429=1,0,-BM431*'Funding Plan'!$E$74/12),-BM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$429=1,0,-BN431*'Funding Plan'!$E$74/12),-BN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$429=1,0,-BO431*'Funding Plan'!$E$74/12),-BO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$429=1,0,-BP431*'Funding Plan'!$E$74/12),-BP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$429=1,0,-BQ431*'Funding Plan'!$E$74/12),-BQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$429=1,0,-BR431*'Funding Plan'!$E$74/12),-BR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$429=1,0,-BS431*'Funding Plan'!$E$74/12),-BS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$429=1,0,-BT431*'Funding Plan'!$E$74/12),-BT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$429=1,0,-BU431*'Funding Plan'!$E$74/12),-BU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$429=1,0,-BV431*'Funding Plan'!$E$74/12),-BV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$429=1,0,-BW431*'Funding Plan'!$E$74/12),-BW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$429=1,0,-BX431*'Funding Plan'!$E$74/12),-BX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$429=1,0,-BY431*'Funding Plan'!$E$74/12),-BY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$429=1,0,-BZ431*'Funding Plan'!$E$74/12),-BZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$429=1,0,-CA431*'Funding Plan'!$E$74/12),-CA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$429=1,0,-CB431*'Funding Plan'!$E$74/12),-CB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$429=1,0,-CC431*'Funding Plan'!$E$74/12),-CC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$429=1,0,-CD431*'Funding Plan'!$E$74/12),-CD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$429=1,0,-CE431*'Funding Plan'!$E$74/12),-CE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$429=1,0,-CF431*'Funding Plan'!$E$74/12),-CF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$429=1,0,-CG431*'Funding Plan'!$E$74/12),-CG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$429=1,0,-CH431*'Funding Plan'!$E$74/12),-CH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$429=1,0,-CI431*'Funding Plan'!$E$74/12),-CI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$429=1,0,-CJ431*'Funding Plan'!$E$74/12),-CJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$429=1,0,-CK431*'Funding Plan'!$E$74/12),-CK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$429=1,0,-CL431*'Funding Plan'!$E$74/12),-CL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$429=1,0,-CM431*'Funding Plan'!$E$74/12),-CM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$429=1,0,-CN431*'Funding Plan'!$E$74/12),-CN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$429=1,0,-CO431*'Funding Plan'!$E$74/12),-CO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$429=1,0,-CP431*'Funding Plan'!$E$74/12),-CP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$429=1,0,-CQ431*'Funding Plan'!$E$74/12),-CQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$429=1,0,-CR431*'Funding Plan'!$E$74/12),-CR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$429=1,0,-CS431*'Funding Plan'!$E$74/12),-CS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$429=1,0,-CT431*'Funding Plan'!$E$74/12),-CT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$429=1,0,-CU431*'Funding Plan'!$E$74/12),-CU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$429=1,0,-CV431*'Funding Plan'!$E$74/12),-CV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$429=1,0,-CW431*'Funding Plan'!$E$74/12),-CW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$429=1,0,-CX431*'Funding Plan'!$E$74/12),-CX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$429=1,0,-CY431*'Funding Plan'!$E$74/12),-CY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$429=1,0,-CZ431*'Funding Plan'!$E$74/12),-CZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$429=1,0,-DA431*'Funding Plan'!$E$74/12),-DA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$429=1,0,-DB431*'Funding Plan'!$E$74/12),-DB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$429=1,0,-DC431*'Funding Plan'!$E$74/12),-DC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$429=1,0,-DD431*'Funding Plan'!$E$74/12),-DD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$429=1,0,-DE431*'Funding Plan'!$E$74/12),-DE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$429=1,0,-DF431*'Funding Plan'!$E$74/12),-DF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$429=1,0,-DG431*'Funding Plan'!$E$74/12),-DG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$429=1,0,-DH431*'Funding Plan'!$E$74/12),-DH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$429=1,0,-DI431*'Funding Plan'!$E$74/12),-DI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$429=1,0,-DJ431*'Funding Plan'!$E$74/12),-DJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$429=1,0,-DK431*'Funding Plan'!$E$74/12),-DK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$429=1,0,-DL431*'Funding Plan'!$E$74/12),-DL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$429=1,0,-DM431*'Funding Plan'!$E$74/12),-DM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$429=1,0,-DN431*'Funding Plan'!$E$74/12),-DN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$429=1,0,-DO431*'Funding Plan'!$E$74/12),-DO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$429=1,0,-DP431*'Funding Plan'!$E$74/12),-DP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$429=1,0,-DQ431*'Funding Plan'!$E$74/12),-DQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$429=1,0,-DR431*'Funding Plan'!$E$74/12),-DR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$429=1,0,-DS431*'Funding Plan'!$E$74/12),-DS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$429=1,0,-DT431*'Funding Plan'!$E$74/12),-DT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$429=1,0,-DU431*'Funding Plan'!$E$74/12),-DU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$429=1,0,-DV431*'Funding Plan'!$E$74/12),-DV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$429=1,0,-DW431*'Funding Plan'!$E$74/12),-DW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$429=1,0,-DX431*'Funding Plan'!$E$74/12),-DX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$429=1,0,-DY431*'Funding Plan'!$E$74/12),-DY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$429=1,0,-DZ431*'Funding Plan'!$E$74/12),-DZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$429=1,0,-EA431*'Funding Plan'!$E$74/12),-EA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$429=1,0,-EB431*'Funding Plan'!$E$74/12),-EB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$429=1,0,-EC431*'Funding Plan'!$E$74/12),-EC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$429=1,0,-ED431*'Funding Plan'!$E$74/12),-ED431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$429=1,0,-EE431*'Funding Plan'!$E$74/12),-EE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$429=1,0,-EF431*'Funding Plan'!$E$74/12),-EF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$429=1,0,-EG431*'Funding Plan'!$E$74/12),-EG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$429=1,0,-EH431*'Funding Plan'!$E$74/12),-EH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$429=1,0,-EI431*'Funding Plan'!$E$74/12),-EI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$429=1,0,-EJ431*'Funding Plan'!$E$74/12),-EJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$429=1,0,-EK431*'Funding Plan'!$E$74/12),-EK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$429=1,0,-EL431*'Funding Plan'!$E$74/12),-EL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$429=1,0,-EM431*'Funding Plan'!$E$74/12),-EM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$429=1,0,-EN431*'Funding Plan'!$E$74/12),-EN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$429=1,0,-EO431*'Funding Plan'!$E$74/12),-EO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$429=1,0,-EP431*'Funding Plan'!$E$74/12),-EP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$429=1,0,-EQ431*'Funding Plan'!$E$74/12),-EQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$429=1,0,-ER431*'Funding Plan'!$E$74/12),-ER431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$429=1,0,-ES431*'Funding Plan'!$E$74/12),-ES431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$429=1,0,-ET431*'Funding Plan'!$E$74/12),-ET431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$429=1,0,-EU431*'Funding Plan'!$E$74/12),-EU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$429=1,0,-EV431*'Funding Plan'!$E$74/12),-EV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$429=1,0,-EW431*'Funding Plan'!$E$74/12),-EW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$429=1,0,-EX431*'Funding Plan'!$E$74/12),-EX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$429=1,0,-EY431*'Funding Plan'!$E$74/12),-EY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$429=1,0,-EZ431*'Funding Plan'!$E$74/12),-EZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$429=1,0,-FA431*'Funding Plan'!$E$74/12),-FA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$429=1,0,-FB431*'Funding Plan'!$E$74/12),-FB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$429=1,0,-FC431*'Funding Plan'!$E$74/12),-FC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$429=1,0,-FD431*'Funding Plan'!$E$74/12),-FD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$429=1,0,-FE431*'Funding Plan'!$E$74/12),-FE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$429=1,0,-FF431*'Funding Plan'!$E$74/12),-FF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$429=1,0,-FG431*'Funding Plan'!$E$74/12),-FG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$429=1,0,-FH431*'Funding Plan'!$E$74/12),-FH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$429=1,0,-FI431*'Funding Plan'!$E$74/12),-FI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$429=1,0,-FJ431*'Funding Plan'!$E$74/12),-FJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$429=1,0,-FK431*'Funding Plan'!$E$74/12),-FK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$429=1,0,-FL431*'Funding Plan'!$E$74/12),-FL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$429=1,0,-FM431*'Funding Plan'!$E$74/12),-FM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$429=1,0,-FN431*'Funding Plan'!$E$74/12),-FN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$429=1,0,-FO431*'Funding Plan'!$E$74/12),-FO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$429=1,0,-FP431*'Funding Plan'!$E$74/12),-FP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$429=1,0,-FQ431*'Funding Plan'!$E$74/12),-FQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$429=1,0,-FR431*'Funding Plan'!$E$74/12),-FR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$429=1,0,-FS431*'Funding Plan'!$E$74/12),-FS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$429=1,0,-FT431*'Funding Plan'!$E$74/12),-FT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$429=1,0,-FU431*'Funding Plan'!$E$74/12),-FU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$429=1,0,-FV431*'Funding Plan'!$E$74/12),-FV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$429=1,0,-FW431*'Funding Plan'!$E$74/12),-FW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$429=1,0,-FX431*'Funding Plan'!$E$74/12),-FX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$429=1,0,-FY431*'Funding Plan'!$E$74/12),-FY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$429=1,0,-FZ431*'Funding Plan'!$E$74/12),-FZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$429=1,0,-GA431*'Funding Plan'!$E$74/12),-GA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$429=1,0,-GB431*'Funding Plan'!$E$74/12),-GB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$429=1,0,-GC431*'Funding Plan'!$E$74/12),-GC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$429=1,0,-GD431*'Funding Plan'!$E$74/12),-GD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$429=1,0,-GE431*'Funding Plan'!$E$74/12),-GE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$429=1,0,-GF431*'Funding Plan'!$E$74/12),-GF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$429=1,0,-GG431*'Funding Plan'!$E$74/12),-GG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$429=1,0,-GH431*'Funding Plan'!$E$74/12),-GH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$429=1,0,-GI431*'Funding Plan'!$E$74/12),-GI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$429=1,0,-GJ431*'Funding Plan'!$E$74/12),-GJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$429=1,0,-GK431*'Funding Plan'!$E$74/12),-GK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$429=1,0,-GL431*'Funding Plan'!$E$74/12),-GL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$429=1,0,-GM431*'Funding Plan'!$E$74/12),-GM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$429=1,0,-GN431*'Funding Plan'!$E$74/12),-GN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$429=1,0,-GO431*'Funding Plan'!$E$74/12),-GO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$429=1,0,-GP431*'Funding Plan'!$E$74/12),-GP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$429=1,0,-GQ431*'Funding Plan'!$E$74/12),-GQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$429=1,0,-GR431*'Funding Plan'!$E$74/12),-GR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$429=1,0,-GS431*'Funding Plan'!$E$74/12),-GS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$429=1,0,-GT431*'Funding Plan'!$E$74/12),-GT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$429=1,0,-GU431*'Funding Plan'!$E$74/12),-GU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$429=1,0,-GV431*'Funding Plan'!$E$74/12),-GV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$429=1,0,-GW431*'Funding Plan'!$E$74/12),-GW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$429=1,0,-GX431*'Funding Plan'!$E$74/12),-GX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$429=1,0,-GY431*'Funding Plan'!$E$74/12),-GY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$429=1,0,-GZ431*'Funding Plan'!$E$74/12),-GZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$429=1,0,-HA431*'Funding Plan'!$E$74/12),-HA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$429=1,0,-HB431*'Funding Plan'!$E$74/12),-HB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$429=1,0,-HC431*'Funding Plan'!$E$74/12),-HC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$429=1,0,-HD431*'Funding Plan'!$E$74/12),-HD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$429=1,0,-HE431*'Funding Plan'!$E$74/12),-HE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$429=1,0,-HF431*'Funding Plan'!$E$74/12),-HF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$429=1,0,-HG431*'Funding Plan'!$E$74/12),-HG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$429=1,0,-HH431*'Funding Plan'!$E$74/12),-HH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$429=1,0,-HI431*'Funding Plan'!$E$74/12),-HI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$429=1,0,-HJ431*'Funding Plan'!$E$74/12),-HJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$429=1,0,-HK431*'Funding Plan'!$E$74/12),-HK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$429=1,0,-HL431*'Funding Plan'!$E$74/12),-HL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$429=1,0,-HM431*'Funding Plan'!$E$74/12),-HM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$429=1,0,-HN431*'Funding Plan'!$E$74/12),-HN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$429=1,0,-HO431*'Funding Plan'!$E$74/12),-HO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$429=1,0,-HP431*'Funding Plan'!$E$74/12),-HP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$429=1,0,-HQ431*'Funding Plan'!$E$74/12),-HQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$429=1,0,-HR431*'Funding Plan'!$E$74/12),-HR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$429=1,0,-HS431*'Funding Plan'!$E$74/12),-HS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$429=1,0,-HT431*'Funding Plan'!$E$74/12),-HT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$429=1,0,-HU431*'Funding Plan'!$E$74/12),-HU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$429=1,0,-HV431*'Funding Plan'!$E$74/12),-HV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$429=1,0,-HW431*'Funding Plan'!$E$74/12),-HW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$429=1,0,-HX431*'Funding Plan'!$E$74/12),-HX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$429=1,0,-HY431*'Funding Plan'!$E$74/12),-HY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$429=1,0,-HZ431*'Funding Plan'!$E$74/12),-HZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$429=1,0,-IA431*'Funding Plan'!$E$74/12),-IA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$429=1,0,-IB431*'Funding Plan'!$E$74/12),-IB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$429=1,0,-IC431*'Funding Plan'!$E$74/12),-IC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$429=1,0,-ID431*'Funding Plan'!$E$74/12),-ID431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$429=1,0,-IE431*'Funding Plan'!$E$74/12),-IE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$429=1,0,-IF431*'Funding Plan'!$E$74/12),-IF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$429=1,0,-IG431*'Funding Plan'!$E$74/12),-IG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$429=1,0,-IH431*'Funding Plan'!$E$74/12),-IH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$429=1,0,-II431*'Funding Plan'!$E$74/12),-II431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$429=1,0,-IJ431*'Funding Plan'!$E$74/12),-IJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$429=1,0,-IK431*'Funding Plan'!$E$74/12),-IK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$429=1,0,-IL431*'Funding Plan'!$E$74/12),-IL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$429=1,0,-IM431*'Funding Plan'!$E$74/12),-IM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$429=1,0,-IN431*'Funding Plan'!$E$74/12),-IN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$429=1,0,-IO431*'Funding Plan'!$E$74/12),-IO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$429=1,0,-IP431*'Funding Plan'!$E$74/12),-IP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$429=1,0,-IQ431*'Funding Plan'!$E$74/12),-IQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$429=1,0,-IR431*'Funding Plan'!$E$74/12),-IR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$429=1,0,-IS431*'Funding Plan'!$E$74/12),-IS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$429=1,0,-IT431*'Funding Plan'!$E$74/12),-IT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$429=1,0,-IU431*'Funding Plan'!$E$74/12),-IU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$429=1,0,-IV431*'Funding Plan'!$E$74/12),-IV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$429=1,0,-IW431*'Funding Plan'!$E$74/12),-IW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$429=1,0,-IX431*'Funding Plan'!$E$74/12),-IX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$429=1,0,-IY431*'Funding Plan'!$E$74/12),-IY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$429=1,0,-IZ431*'Funding Plan'!$E$74/12),-IZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$429=1,0,-JA431*'Funding Plan'!$E$74/12),-JA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$429=1,0,-JB431*'Funding Plan'!$E$74/12),-JB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$429=1,0,-JC431*'Funding Plan'!$E$74/12),-JC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$429=1,0,-JD431*'Funding Plan'!$E$74/12),-JD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$429=1,0,-JE431*'Funding Plan'!$E$74/12),-JE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$429=1,0,-JF431*'Funding Plan'!$E$74/12),-JF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$429=1,0,-JG431*'Funding Plan'!$E$74/12),-JG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$429=1,0,-JH431*'Funding Plan'!$E$74/12),-JH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$429=1,0,-JI431*'Funding Plan'!$E$74/12),-JI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$429=1,0,-JJ431*'Funding Plan'!$E$74/12),-JJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$429=1,0,-JK431*'Funding Plan'!$E$74/12),-JK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$429=1,0,-JL431*'Funding Plan'!$E$74/12),-JL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$429=1,0,-JM431*'Funding Plan'!$E$74/12),-JM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$429=1,0,-JN431*'Funding Plan'!$E$74/12),-JN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$429=1,0,-JO431*'Funding Plan'!$E$74/12),-JO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$429=1,0,-JP431*'Funding Plan'!$E$74/12),-JP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$429=1,0,-JQ431*'Funding Plan'!$E$74/12),-JQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$429=1,0,-JR431*'Funding Plan'!$E$74/12),-JR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$429=1,0,-JS431*'Funding Plan'!$E$74/12),-JS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$429=1,0,-JT431*'Funding Plan'!$E$74/12),-JT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$429=1,0,-JU431*'Funding Plan'!$E$74/12),-JU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$429=1,0,-JV431*'Funding Plan'!$E$74/12),-JV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$429=1,0,-JW431*'Funding Plan'!$E$74/12),-JW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$429=1,0,-JX431*'Funding Plan'!$E$74/12),-JX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$429=1,0,-JY431*'Funding Plan'!$E$74/12),-JY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$429=1,0,-JZ431*'Funding Plan'!$E$74/12),-JZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$429=1,0,-KA431*'Funding Plan'!$E$74/12),-KA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$429=1,0,-KB431*'Funding Plan'!$E$74/12),-KB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$429=1,0,-KC431*'Funding Plan'!$E$74/12),-KC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$429=1,0,-KD431*'Funding Plan'!$E$74/12),-KD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$429=1,0,-KE431*'Funding Plan'!$E$74/12),-KE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$429=1,0,-KF431*'Funding Plan'!$E$74/12),-KF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$429=1,0,-KG431*'Funding Plan'!$E$74/12),-KG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$429=1,0,-KH431*'Funding Plan'!$E$74/12),-KH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$429=1,0,-KI431*'Funding Plan'!$E$74/12),-KI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$429=1,0,-KJ431*'Funding Plan'!$E$74/12),-KJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$429=1,0,-KK431*'Funding Plan'!$E$74/12),-KK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$429=1,0,-KL431*'Funding Plan'!$E$74/12),-KL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$429=1,0,-KM431*'Funding Plan'!$E$74/12),-KM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$429=1,0,-KN431*'Funding Plan'!$E$74/12),-KN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$429=1,0,-KO431*'Funding Plan'!$E$74/12),-KO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$429=1,0,-KP431*'Funding Plan'!$E$74/12),-KP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$429=1,0,-KQ431*'Funding Plan'!$E$74/12),-KQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$429=1,0,-KR431*'Funding Plan'!$E$74/12),-KR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$429=1,0,-KS431*'Funding Plan'!$E$74/12),-KS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$429=1,0,-KT431*'Funding Plan'!$E$74/12),-KT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$429=1,0,-KU431*'Funding Plan'!$E$74/12),-KU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$429=1,0,-KV431*'Funding Plan'!$E$74/12),-KV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$429=1,0,-KW431*'Funding Plan'!$E$74/12),-KW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$429=1,0,-KX431*'Funding Plan'!$E$74/12),-KX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$429=1,0,-KY431*'Funding Plan'!$E$74/12),-KY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$429=1,0,-KZ431*'Funding Plan'!$E$74/12),-KZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$429=1,0,-LA431*'Funding Plan'!$E$74/12),-LA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$429=1,0,-LB431*'Funding Plan'!$E$74/12),-LB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$429=1,0,-LC431*'Funding Plan'!$E$74/12),-LC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$429=1,0,-LD431*'Funding Plan'!$E$74/12),-LD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$429=1,0,-LE431*'Funding Plan'!$E$74/12),-LE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$429=1,0,-LF431*'Funding Plan'!$E$74/12),-LF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$429=1,0,-LG431*'Funding Plan'!$E$74/12),-LG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$429=1,0,-LH431*'Funding Plan'!$E$74/12),-LH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$429=1,0,-LI431*'Funding Plan'!$E$74/12),-LI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$429=1,0,-LJ431*'Funding Plan'!$E$74/12),-LJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$429=1,0,-LK431*'Funding Plan'!$E$74/12),-LK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$429=1,0,-LL431*'Funding Plan'!$E$74/12),-LL431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$429=1,0,-LM431*'Funding Plan'!$E$74/12),-LM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$429=1,0,-LN431*'Funding Plan'!$E$74/12),-LN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$429=1,0,-LO431*'Funding Plan'!$E$74/12),-LO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$429=1,0,-LP431*'Funding Plan'!$E$74/12),-LP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$429=1,0,-LQ431*'Funding Plan'!$E$74/12),-LQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$429=1,0,-LR431*'Funding Plan'!$E$74/12),-LR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$429=1,0,-LS431*'Funding Plan'!$E$74/12),-LS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$429=1,0,-LT431*'Funding Plan'!$E$74/12),-LT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$429=1,0,-LU431*'Funding Plan'!$E$74/12),-LU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$429=1,0,-LV431*'Funding Plan'!$E$74/12),-LV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$429=1,0,-LW431*'Funding Plan'!$E$74/12),-LW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$429=1,0,-LX431*'Funding Plan'!$E$74/12),-LX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$429=1,0,-LY431*'Funding Plan'!$E$74/12),-LY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$429=1,0,-LZ431*'Funding Plan'!$E$74/12),-LZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$429=1,0,-MA431*'Funding Plan'!$E$74/12),-MA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$429=1,0,-MB431*'Funding Plan'!$E$74/12),-MB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$429=1,0,-MC431*'Funding Plan'!$E$74/12),-MC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$429=1,0,-MD431*'Funding Plan'!$E$74/12),-MD431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$429=1,0,-ME431*'Funding Plan'!$E$74/12),-ME431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$429=1,0,-MF431*'Funding Plan'!$E$74/12),-MF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$429=1,0,-MG431*'Funding Plan'!$E$74/12),-MG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$429=1,0,-MH431*'Funding Plan'!$E$74/12),-MH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$429=1,0,-MI431*'Funding Plan'!$E$74/12),-MI431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$429=1,0,-MJ431*'Funding Plan'!$E$74/12),-MJ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$429=1,0,-MK431*'Funding Plan'!$E$74/12),-MK431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$429=1,0,-ML431*'Funding Plan'!$E$74/12),-ML431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$429=1,0,-MM431*'Funding Plan'!$E$74/12),-MM431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$429=1,0,-MN431*'Funding Plan'!$E$74/12),-MN431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$429=1,0,-MO431*'Funding Plan'!$E$74/12),-MO431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$429=1,0,-MP431*'Funding Plan'!$E$74/12),-MP431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$429=1,0,-MQ431*'Funding Plan'!$E$74/12),-MQ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$429=1,0,-MR431*'Funding Plan'!$E$74/12),-MR431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$429=1,0,-MS431*'Funding Plan'!$E$74/12),-MS431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$429=1,0,-MT431*'Funding Plan'!$E$74/12),-MT431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$429=1,0,-MU431*'Funding Plan'!$E$74/12),-MU431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$429=1,0,-MV431*'Funding Plan'!$E$74/12),-MV431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$429=1,0,-MW431*'Funding Plan'!$E$74/12),-MW431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$429=1,0,-MX431*'Funding Plan'!$E$74/12),-MX431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$429=1,0,-MY431*'Funding Plan'!$E$74/12),-MY431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$429=1,0,-MZ431*'Funding Plan'!$E$74/12),-MZ431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$429=1,0,-NA431*'Funding Plan'!$E$74/12),-NA431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$429=1,0,-NB431*'Funding Plan'!$E$74/12),-NB431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$429=1,0,-NC431*'Funding Plan'!$E$74/12),-NC431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$429=1,0,-ND431*'Funding Plan'!$E$74/12),-ND431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$429=1,0,-NE431*'Funding Plan'!$E$74/12),-NE431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$429=1,0,-NF431*'Funding Plan'!$E$74/12),-NF431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$429=1,0,-NG431*'Funding Plan'!$E$74/12),-NG431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$429=1,0,-NH431*'Funding Plan'!$E$74/12),-NH431*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$429=1,0,-NI431*'Funding Plan'!$E$74/12),-NI431*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C432+C434","v":0},{"$f":"+D432+D434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP432+BP434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB432+EB434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN432+GN434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ432+IZ434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL432+LL434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B429=1,C429=0),C431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$429=1,'Funding Plan'!$E$71,0),IF(C$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C429=1,D429=0),D431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$429=1,'Funding Plan'!$E$71,0),IF(D$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D429=1,E429=0),E431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$429=1,'Funding Plan'!$E$71,0),IF(E$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E429=1,F429=0),F431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$429=1,'Funding Plan'!$E$71,0),IF(F$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F429=1,G429=0),G431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$429=1,'Funding Plan'!$E$71,0),IF(G$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G429=1,H429=0),H431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$429=1,'Funding Plan'!$E$71,0),IF(H$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H429=1,I429=0),I431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$429=1,'Funding Plan'!$E$71,0),IF(I$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I429=1,J429=0),J431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$429=1,'Funding Plan'!$E$71,0),IF(J$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J429=1,K429=0),K431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$429=1,'Funding Plan'!$E$71,0),IF(K$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K429=1,L429=0),L431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$429=1,'Funding Plan'!$E$71,0),IF(L$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L429=1,M429=0),M431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$429=1,'Funding Plan'!$E$71,0),IF(M$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M429=1,N429=0),N431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$429=1,'Funding Plan'!$E$71,0),IF(N$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N429=1,O429=0),O431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$429=1,'Funding Plan'!$E$71,0),IF(O$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O429=1,P429=0),P431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$429=1,'Funding Plan'!$E$71,0),IF(P$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P429=1,Q429=0),Q431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$429=1,'Funding Plan'!$E$71,0),IF(Q$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q429=1,R429=0),R431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$429=1,'Funding Plan'!$E$71,0),IF(R$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R429=1,S429=0),S431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$429=1,'Funding Plan'!$E$71,0),IF(S$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S429=1,T429=0),T431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$429=1,'Funding Plan'!$E$71,0),IF(T$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T429=1,U429=0),U431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$429=1,'Funding Plan'!$E$71,0),IF(U$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U429=1,V429=0),V431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$429=1,'Funding Plan'!$E$71,0),IF(V$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V429=1,W429=0),W431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$429=1,'Funding Plan'!$E$71,0),IF(W$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W429=1,X429=0),X431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$429=1,'Funding Plan'!$E$71,0),IF(X$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X429=1,Y429=0),Y431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$429=1,'Funding Plan'!$E$71,0),IF(Y$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y429=1,Z429=0),Z431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$429=1,'Funding Plan'!$E$71,0),IF(Z$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z429=1,AA429=0),AA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$429=1,'Funding Plan'!$E$71,0),IF(AA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA429=1,AB429=0),AB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$429=1,'Funding Plan'!$E$71,0),IF(AB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB429=1,AC429=0),AC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$429=1,'Funding Plan'!$E$71,0),IF(AC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC429=1,AD429=0),AD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$429=1,'Funding Plan'!$E$71,0),IF(AD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD429=1,AE429=0),AE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$429=1,'Funding Plan'!$E$71,0),IF(AE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE429=1,AF429=0),AF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$429=1,'Funding Plan'!$E$71,0),IF(AF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF429=1,AG429=0),AG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$429=1,'Funding Plan'!$E$71,0),IF(AG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG429=1,AH429=0),AH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$429=1,'Funding Plan'!$E$71,0),IF(AH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH429=1,AI429=0),AI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$429=1,'Funding Plan'!$E$71,0),IF(AI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI429=1,AJ429=0),AJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$429=1,'Funding Plan'!$E$71,0),IF(AJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ429=1,AK429=0),AK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$429=1,'Funding Plan'!$E$71,0),IF(AK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK429=1,AL429=0),AL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$429=1,'Funding Plan'!$E$71,0),IF(AL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL429=1,AM429=0),AM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$429=1,'Funding Plan'!$E$71,0),IF(AM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM429=1,AN429=0),AN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$429=1,'Funding Plan'!$E$71,0),IF(AN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN429=1,AO429=0),AO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$429=1,'Funding Plan'!$E$71,0),IF(AO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO429=1,AP429=0),AP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$429=1,'Funding Plan'!$E$71,0),IF(AP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP429=1,AQ429=0),AQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$429=1,'Funding Plan'!$E$71,0),IF(AQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ429=1,AR429=0),AR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$429=1,'Funding Plan'!$E$71,0),IF(AR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR429=1,AS429=0),AS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$429=1,'Funding Plan'!$E$71,0),IF(AS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS429=1,AT429=0),AT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$429=1,'Funding Plan'!$E$71,0),IF(AT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT429=1,AU429=0),AU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$429=1,'Funding Plan'!$E$71,0),IF(AU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU429=1,AV429=0),AV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$429=1,'Funding Plan'!$E$71,0),IF(AV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV429=1,AW429=0),AW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$429=1,'Funding Plan'!$E$71,0),IF(AW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW429=1,AX429=0),AX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$429=1,'Funding Plan'!$E$71,0),IF(AX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX429=1,AY429=0),AY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$429=1,'Funding Plan'!$E$71,0),IF(AY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY429=1,AZ429=0),AZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$429=1,'Funding Plan'!$E$71,0),IF(AZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ429=1,BA429=0),BA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$429=1,'Funding Plan'!$E$71,0),IF(BA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA429=1,BB429=0),BB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$429=1,'Funding Plan'!$E$71,0),IF(BB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB429=1,BC429=0),BC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$429=1,'Funding Plan'!$E$71,0),IF(BC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC429=1,BD429=0),BD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$429=1,'Funding Plan'!$E$71,0),IF(BD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD429=1,BE429=0),BE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$429=1,'Funding Plan'!$E$71,0),IF(BE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE429=1,BF429=0),BF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$429=1,'Funding Plan'!$E$71,0),IF(BF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF429=1,BG429=0),BG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$429=1,'Funding Plan'!$E$71,0),IF(BG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG429=1,BH429=0),BH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$429=1,'Funding Plan'!$E$71,0),IF(BH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH429=1,BI429=0),BI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$429=1,'Funding Plan'!$E$71,0),IF(BI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI429=1,BJ429=0),BJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$429=1,'Funding Plan'!$E$71,0),IF(BJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ429=1,BK429=0),BK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$429=1,'Funding Plan'!$E$71,0),IF(BK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK429=1,BL429=0),BL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$429=1,'Funding Plan'!$E$71,0),IF(BL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL429=1,BM429=0),BM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$429=1,'Funding Plan'!$E$71,0),IF(BM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM429=1,BN429=0),BN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$429=1,'Funding Plan'!$E$71,0),IF(BN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN429=1,BO429=0),BO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$429=1,'Funding Plan'!$E$71,0),IF(BO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO429=1,BP429=0),BP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$429=1,'Funding Plan'!$E$71,0),IF(BP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP429=1,BQ429=0),BQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$429=1,'Funding Plan'!$E$71,0),IF(BQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ429=1,BR429=0),BR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$429=1,'Funding Plan'!$E$71,0),IF(BR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR429=1,BS429=0),BS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$429=1,'Funding Plan'!$E$71,0),IF(BS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS429=1,BT429=0),BT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$429=1,'Funding Plan'!$E$71,0),IF(BT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT429=1,BU429=0),BU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$429=1,'Funding Plan'!$E$71,0),IF(BU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU429=1,BV429=0),BV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$429=1,'Funding Plan'!$E$71,0),IF(BV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV429=1,BW429=0),BW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$429=1,'Funding Plan'!$E$71,0),IF(BW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW429=1,BX429=0),BX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$429=1,'Funding Plan'!$E$71,0),IF(BX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX429=1,BY429=0),BY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$429=1,'Funding Plan'!$E$71,0),IF(BY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY429=1,BZ429=0),BZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$429=1,'Funding Plan'!$E$71,0),IF(BZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ429=1,CA429=0),CA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$429=1,'Funding Plan'!$E$71,0),IF(CA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA429=1,CB429=0),CB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$429=1,'Funding Plan'!$E$71,0),IF(CB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB429=1,CC429=0),CC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$429=1,'Funding Plan'!$E$71,0),IF(CC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC429=1,CD429=0),CD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$429=1,'Funding Plan'!$E$71,0),IF(CD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD429=1,CE429=0),CE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$429=1,'Funding Plan'!$E$71,0),IF(CE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE429=1,CF429=0),CF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$429=1,'Funding Plan'!$E$71,0),IF(CF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF429=1,CG429=0),CG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$429=1,'Funding Plan'!$E$71,0),IF(CG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG429=1,CH429=0),CH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$429=1,'Funding Plan'!$E$71,0),IF(CH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH429=1,CI429=0),CI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$429=1,'Funding Plan'!$E$71,0),IF(CI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI429=1,CJ429=0),CJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$429=1,'Funding Plan'!$E$71,0),IF(CJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ429=1,CK429=0),CK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$429=1,'Funding Plan'!$E$71,0),IF(CK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK429=1,CL429=0),CL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$429=1,'Funding Plan'!$E$71,0),IF(CL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL429=1,CM429=0),CM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$429=1,'Funding Plan'!$E$71,0),IF(CM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM429=1,CN429=0),CN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$429=1,'Funding Plan'!$E$71,0),IF(CN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN429=1,CO429=0),CO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$429=1,'Funding Plan'!$E$71,0),IF(CO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO429=1,CP429=0),CP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$429=1,'Funding Plan'!$E$71,0),IF(CP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP429=1,CQ429=0),CQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$429=1,'Funding Plan'!$E$71,0),IF(CQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ429=1,CR429=0),CR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$429=1,'Funding Plan'!$E$71,0),IF(CR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR429=1,CS429=0),CS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$429=1,'Funding Plan'!$E$71,0),IF(CS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS429=1,CT429=0),CT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$429=1,'Funding Plan'!$E$71,0),IF(CT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT429=1,CU429=0),CU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$429=1,'Funding Plan'!$E$71,0),IF(CU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU429=1,CV429=0),CV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$429=1,'Funding Plan'!$E$71,0),IF(CV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV429=1,CW429=0),CW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$429=1,'Funding Plan'!$E$71,0),IF(CW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW429=1,CX429=0),CX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$429=1,'Funding Plan'!$E$71,0),IF(CX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX429=1,CY429=0),CY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$429=1,'Funding Plan'!$E$71,0),IF(CY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY429=1,CZ429=0),CZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$429=1,'Funding Plan'!$E$71,0),IF(CZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ429=1,DA429=0),DA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$429=1,'Funding Plan'!$E$71,0),IF(DA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA429=1,DB429=0),DB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$429=1,'Funding Plan'!$E$71,0),IF(DB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB429=1,DC429=0),DC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$429=1,'Funding Plan'!$E$71,0),IF(DC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC429=1,DD429=0),DD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$429=1,'Funding Plan'!$E$71,0),IF(DD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD429=1,DE429=0),DE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$429=1,'Funding Plan'!$E$71,0),IF(DE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE429=1,DF429=0),DF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$429=1,'Funding Plan'!$E$71,0),IF(DF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF429=1,DG429=0),DG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$429=1,'Funding Plan'!$E$71,0),IF(DG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG429=1,DH429=0),DH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$429=1,'Funding Plan'!$E$71,0),IF(DH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH429=1,DI429=0),DI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$429=1,'Funding Plan'!$E$71,0),IF(DI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI429=1,DJ429=0),DJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$429=1,'Funding Plan'!$E$71,0),IF(DJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ429=1,DK429=0),DK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$429=1,'Funding Plan'!$E$71,0),IF(DK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK429=1,DL429=0),DL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$429=1,'Funding Plan'!$E$71,0),IF(DL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL429=1,DM429=0),DM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$429=1,'Funding Plan'!$E$71,0),IF(DM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM429=1,DN429=0),DN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$429=1,'Funding Plan'!$E$71,0),IF(DN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN429=1,DO429=0),DO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$429=1,'Funding Plan'!$E$71,0),IF(DO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO429=1,DP429=0),DP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$429=1,'Funding Plan'!$E$71,0),IF(DP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP429=1,DQ429=0),DQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$429=1,'Funding Plan'!$E$71,0),IF(DQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ429=1,DR429=0),DR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$429=1,'Funding Plan'!$E$71,0),IF(DR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR429=1,DS429=0),DS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$429=1,'Funding Plan'!$E$71,0),IF(DS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS429=1,DT429=0),DT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$429=1,'Funding Plan'!$E$71,0),IF(DT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT429=1,DU429=0),DU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$429=1,'Funding Plan'!$E$71,0),IF(DU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU429=1,DV429=0),DV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$429=1,'Funding Plan'!$E$71,0),IF(DV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV429=1,DW429=0),DW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$429=1,'Funding Plan'!$E$71,0),IF(DW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW429=1,DX429=0),DX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$429=1,'Funding Plan'!$E$71,0),IF(DX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX429=1,DY429=0),DY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$429=1,'Funding Plan'!$E$71,0),IF(DY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY429=1,DZ429=0),DZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$429=1,'Funding Plan'!$E$71,0),IF(DZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ429=1,EA429=0),EA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$429=1,'Funding Plan'!$E$71,0),IF(EA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA429=1,EB429=0),EB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$429=1,'Funding Plan'!$E$71,0),IF(EB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB429=1,EC429=0),EC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$429=1,'Funding Plan'!$E$71,0),IF(EC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC429=1,ED429=0),ED431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$429=1,'Funding Plan'!$E$71,0),IF(ED$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED429=1,EE429=0),EE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$429=1,'Funding Plan'!$E$71,0),IF(EE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE429=1,EF429=0),EF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$429=1,'Funding Plan'!$E$71,0),IF(EF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF429=1,EG429=0),EG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$429=1,'Funding Plan'!$E$71,0),IF(EG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG429=1,EH429=0),EH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$429=1,'Funding Plan'!$E$71,0),IF(EH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH429=1,EI429=0),EI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$429=1,'Funding Plan'!$E$71,0),IF(EI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI429=1,EJ429=0),EJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$429=1,'Funding Plan'!$E$71,0),IF(EJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ429=1,EK429=0),EK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$429=1,'Funding Plan'!$E$71,0),IF(EK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK429=1,EL429=0),EL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$429=1,'Funding Plan'!$E$71,0),IF(EL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL429=1,EM429=0),EM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$429=1,'Funding Plan'!$E$71,0),IF(EM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM429=1,EN429=0),EN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$429=1,'Funding Plan'!$E$71,0),IF(EN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN429=1,EO429=0),EO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$429=1,'Funding Plan'!$E$71,0),IF(EO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO429=1,EP429=0),EP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$429=1,'Funding Plan'!$E$71,0),IF(EP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP429=1,EQ429=0),EQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$429=1,'Funding Plan'!$E$71,0),IF(EQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ429=1,ER429=0),ER431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$429=1,'Funding Plan'!$E$71,0),IF(ER$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER429=1,ES429=0),ES431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$429=1,'Funding Plan'!$E$71,0),IF(ES$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES429=1,ET429=0),ET431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$429=1,'Funding Plan'!$E$71,0),IF(ET$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET429=1,EU429=0),EU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$429=1,'Funding Plan'!$E$71,0),IF(EU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU429=1,EV429=0),EV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$429=1,'Funding Plan'!$E$71,0),IF(EV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV429=1,EW429=0),EW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$429=1,'Funding Plan'!$E$71,0),IF(EW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW429=1,EX429=0),EX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$429=1,'Funding Plan'!$E$71,0),IF(EX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX429=1,EY429=0),EY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$429=1,'Funding Plan'!$E$71,0),IF(EY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY429=1,EZ429=0),EZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$429=1,'Funding Plan'!$E$71,0),IF(EZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ429=1,FA429=0),FA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$429=1,'Funding Plan'!$E$71,0),IF(FA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA429=1,FB429=0),FB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$429=1,'Funding Plan'!$E$71,0),IF(FB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB429=1,FC429=0),FC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$429=1,'Funding Plan'!$E$71,0),IF(FC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC429=1,FD429=0),FD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$429=1,'Funding Plan'!$E$71,0),IF(FD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD429=1,FE429=0),FE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$429=1,'Funding Plan'!$E$71,0),IF(FE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE429=1,FF429=0),FF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$429=1,'Funding Plan'!$E$71,0),IF(FF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF429=1,FG429=0),FG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$429=1,'Funding Plan'!$E$71,0),IF(FG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG429=1,FH429=0),FH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$429=1,'Funding Plan'!$E$71,0),IF(FH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH429=1,FI429=0),FI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$429=1,'Funding Plan'!$E$71,0),IF(FI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI429=1,FJ429=0),FJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$429=1,'Funding Plan'!$E$71,0),IF(FJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ429=1,FK429=0),FK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$429=1,'Funding Plan'!$E$71,0),IF(FK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK429=1,FL429=0),FL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$429=1,'Funding Plan'!$E$71,0),IF(FL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL429=1,FM429=0),FM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$429=1,'Funding Plan'!$E$71,0),IF(FM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM429=1,FN429=0),FN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$429=1,'Funding Plan'!$E$71,0),IF(FN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN429=1,FO429=0),FO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$429=1,'Funding Plan'!$E$71,0),IF(FO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO429=1,FP429=0),FP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$429=1,'Funding Plan'!$E$71,0),IF(FP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP429=1,FQ429=0),FQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$429=1,'Funding Plan'!$E$71,0),IF(FQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ429=1,FR429=0),FR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$429=1,'Funding Plan'!$E$71,0),IF(FR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR429=1,FS429=0),FS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$429=1,'Funding Plan'!$E$71,0),IF(FS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS429=1,FT429=0),FT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$429=1,'Funding Plan'!$E$71,0),IF(FT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT429=1,FU429=0),FU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$429=1,'Funding Plan'!$E$71,0),IF(FU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU429=1,FV429=0),FV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$429=1,'Funding Plan'!$E$71,0),IF(FV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV429=1,FW429=0),FW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$429=1,'Funding Plan'!$E$71,0),IF(FW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW429=1,FX429=0),FX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$429=1,'Funding Plan'!$E$71,0),IF(FX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX429=1,FY429=0),FY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$429=1,'Funding Plan'!$E$71,0),IF(FY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY429=1,FZ429=0),FZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$429=1,'Funding Plan'!$E$71,0),IF(FZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ429=1,GA429=0),GA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$429=1,'Funding Plan'!$E$71,0),IF(GA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA429=1,GB429=0),GB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$429=1,'Funding Plan'!$E$71,0),IF(GB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB429=1,GC429=0),GC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$429=1,'Funding Plan'!$E$71,0),IF(GC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC429=1,GD429=0),GD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$429=1,'Funding Plan'!$E$71,0),IF(GD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD429=1,GE429=0),GE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$429=1,'Funding Plan'!$E$71,0),IF(GE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE429=1,GF429=0),GF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$429=1,'Funding Plan'!$E$71,0),IF(GF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF429=1,GG429=0),GG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$429=1,'Funding Plan'!$E$71,0),IF(GG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG429=1,GH429=0),GH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$429=1,'Funding Plan'!$E$71,0),IF(GH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH429=1,GI429=0),GI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$429=1,'Funding Plan'!$E$71,0),IF(GI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI429=1,GJ429=0),GJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$429=1,'Funding Plan'!$E$71,0),IF(GJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ429=1,GK429=0),GK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$429=1,'Funding Plan'!$E$71,0),IF(GK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK429=1,GL429=0),GL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$429=1,'Funding Plan'!$E$71,0),IF(GL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL429=1,GM429=0),GM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$429=1,'Funding Plan'!$E$71,0),IF(GM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM429=1,GN429=0),GN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$429=1,'Funding Plan'!$E$71,0),IF(GN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN429=1,GO429=0),GO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$429=1,'Funding Plan'!$E$71,0),IF(GO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO429=1,GP429=0),GP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$429=1,'Funding Plan'!$E$71,0),IF(GP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP429=1,GQ429=0),GQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$429=1,'Funding Plan'!$E$71,0),IF(GQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ429=1,GR429=0),GR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$429=1,'Funding Plan'!$E$71,0),IF(GR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR429=1,GS429=0),GS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$429=1,'Funding Plan'!$E$71,0),IF(GS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS429=1,GT429=0),GT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$429=1,'Funding Plan'!$E$71,0),IF(GT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT429=1,GU429=0),GU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$429=1,'Funding Plan'!$E$71,0),IF(GU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU429=1,GV429=0),GV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$429=1,'Funding Plan'!$E$71,0),IF(GV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV429=1,GW429=0),GW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$429=1,'Funding Plan'!$E$71,0),IF(GW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW429=1,GX429=0),GX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$429=1,'Funding Plan'!$E$71,0),IF(GX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX429=1,GY429=0),GY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$429=1,'Funding Plan'!$E$71,0),IF(GY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY429=1,GZ429=0),GZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$429=1,'Funding Plan'!$E$71,0),IF(GZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ429=1,HA429=0),HA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$429=1,'Funding Plan'!$E$71,0),IF(HA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA429=1,HB429=0),HB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$429=1,'Funding Plan'!$E$71,0),IF(HB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB429=1,HC429=0),HC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$429=1,'Funding Plan'!$E$71,0),IF(HC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC429=1,HD429=0),HD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$429=1,'Funding Plan'!$E$71,0),IF(HD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD429=1,HE429=0),HE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$429=1,'Funding Plan'!$E$71,0),IF(HE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE429=1,HF429=0),HF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$429=1,'Funding Plan'!$E$71,0),IF(HF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF429=1,HG429=0),HG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$429=1,'Funding Plan'!$E$71,0),IF(HG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG429=1,HH429=0),HH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$429=1,'Funding Plan'!$E$71,0),IF(HH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH429=1,HI429=0),HI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$429=1,'Funding Plan'!$E$71,0),IF(HI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI429=1,HJ429=0),HJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$429=1,'Funding Plan'!$E$71,0),IF(HJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ429=1,HK429=0),HK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$429=1,'Funding Plan'!$E$71,0),IF(HK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK429=1,HL429=0),HL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$429=1,'Funding Plan'!$E$71,0),IF(HL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL429=1,HM429=0),HM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$429=1,'Funding Plan'!$E$71,0),IF(HM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM429=1,HN429=0),HN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$429=1,'Funding Plan'!$E$71,0),IF(HN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN429=1,HO429=0),HO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$429=1,'Funding Plan'!$E$71,0),IF(HO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO429=1,HP429=0),HP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$429=1,'Funding Plan'!$E$71,0),IF(HP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP429=1,HQ429=0),HQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$429=1,'Funding Plan'!$E$71,0),IF(HQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ429=1,HR429=0),HR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$429=1,'Funding Plan'!$E$71,0),IF(HR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR429=1,HS429=0),HS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$429=1,'Funding Plan'!$E$71,0),IF(HS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS429=1,HT429=0),HT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$429=1,'Funding Plan'!$E$71,0),IF(HT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT429=1,HU429=0),HU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$429=1,'Funding Plan'!$E$71,0),IF(HU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU429=1,HV429=0),HV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$429=1,'Funding Plan'!$E$71,0),IF(HV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV429=1,HW429=0),HW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$429=1,'Funding Plan'!$E$71,0),IF(HW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW429=1,HX429=0),HX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$429=1,'Funding Plan'!$E$71,0),IF(HX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX429=1,HY429=0),HY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$429=1,'Funding Plan'!$E$71,0),IF(HY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY429=1,HZ429=0),HZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$429=1,'Funding Plan'!$E$71,0),IF(HZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ429=1,IA429=0),IA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$429=1,'Funding Plan'!$E$71,0),IF(IA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA429=1,IB429=0),IB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$429=1,'Funding Plan'!$E$71,0),IF(IB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB429=1,IC429=0),IC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$429=1,'Funding Plan'!$E$71,0),IF(IC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC429=1,ID429=0),ID431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$429=1,'Funding Plan'!$E$71,0),IF(ID$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID429=1,IE429=0),IE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$429=1,'Funding Plan'!$E$71,0),IF(IE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE429=1,IF429=0),IF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$429=1,'Funding Plan'!$E$71,0),IF(IF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF429=1,IG429=0),IG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$429=1,'Funding Plan'!$E$71,0),IF(IG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG429=1,IH429=0),IH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$429=1,'Funding Plan'!$E$71,0),IF(IH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH429=1,II429=0),II431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$429=1,'Funding Plan'!$E$71,0),IF(II$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II429=1,IJ429=0),IJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$429=1,'Funding Plan'!$E$71,0),IF(IJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ429=1,IK429=0),IK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$429=1,'Funding Plan'!$E$71,0),IF(IK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK429=1,IL429=0),IL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$429=1,'Funding Plan'!$E$71,0),IF(IL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL429=1,IM429=0),IM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$429=1,'Funding Plan'!$E$71,0),IF(IM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM429=1,IN429=0),IN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$429=1,'Funding Plan'!$E$71,0),IF(IN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN429=1,IO429=0),IO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$429=1,'Funding Plan'!$E$71,0),IF(IO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO429=1,IP429=0),IP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$429=1,'Funding Plan'!$E$71,0),IF(IP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP429=1,IQ429=0),IQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$429=1,'Funding Plan'!$E$71,0),IF(IQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ429=1,IR429=0),IR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$429=1,'Funding Plan'!$E$71,0),IF(IR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR429=1,IS429=0),IS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$429=1,'Funding Plan'!$E$71,0),IF(IS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS429=1,IT429=0),IT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$429=1,'Funding Plan'!$E$71,0),IF(IT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT429=1,IU429=0),IU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$429=1,'Funding Plan'!$E$71,0),IF(IU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU429=1,IV429=0),IV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$429=1,'Funding Plan'!$E$71,0),IF(IV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV429=1,IW429=0),IW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$429=1,'Funding Plan'!$E$71,0),IF(IW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW429=1,IX429=0),IX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$429=1,'Funding Plan'!$E$71,0),IF(IX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX429=1,IY429=0),IY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$429=1,'Funding Plan'!$E$71,0),IF(IY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY429=1,IZ429=0),IZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$429=1,'Funding Plan'!$E$71,0),IF(IZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ429=1,JA429=0),JA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$429=1,'Funding Plan'!$E$71,0),IF(JA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA429=1,JB429=0),JB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$429=1,'Funding Plan'!$E$71,0),IF(JB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB429=1,JC429=0),JC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$429=1,'Funding Plan'!$E$71,0),IF(JC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC429=1,JD429=0),JD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$429=1,'Funding Plan'!$E$71,0),IF(JD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD429=1,JE429=0),JE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$429=1,'Funding Plan'!$E$71,0),IF(JE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE429=1,JF429=0),JF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$429=1,'Funding Plan'!$E$71,0),IF(JF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF429=1,JG429=0),JG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$429=1,'Funding Plan'!$E$71,0),IF(JG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG429=1,JH429=0),JH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$429=1,'Funding Plan'!$E$71,0),IF(JH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH429=1,JI429=0),JI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$429=1,'Funding Plan'!$E$71,0),IF(JI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI429=1,JJ429=0),JJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$429=1,'Funding Plan'!$E$71,0),IF(JJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ429=1,JK429=0),JK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$429=1,'Funding Plan'!$E$71,0),IF(JK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK429=1,JL429=0),JL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$429=1,'Funding Plan'!$E$71,0),IF(JL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL429=1,JM429=0),JM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$429=1,'Funding Plan'!$E$71,0),IF(JM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM429=1,JN429=0),JN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$429=1,'Funding Plan'!$E$71,0),IF(JN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN429=1,JO429=0),JO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$429=1,'Funding Plan'!$E$71,0),IF(JO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO429=1,JP429=0),JP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$429=1,'Funding Plan'!$E$71,0),IF(JP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP429=1,JQ429=0),JQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$429=1,'Funding Plan'!$E$71,0),IF(JQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ429=1,JR429=0),JR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$429=1,'Funding Plan'!$E$71,0),IF(JR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR429=1,JS429=0),JS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$429=1,'Funding Plan'!$E$71,0),IF(JS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS429=1,JT429=0),JT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$429=1,'Funding Plan'!$E$71,0),IF(JT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT429=1,JU429=0),JU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$429=1,'Funding Plan'!$E$71,0),IF(JU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU429=1,JV429=0),JV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$429=1,'Funding Plan'!$E$71,0),IF(JV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV429=1,JW429=0),JW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$429=1,'Funding Plan'!$E$71,0),IF(JW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW429=1,JX429=0),JX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$429=1,'Funding Plan'!$E$71,0),IF(JX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX429=1,JY429=0),JY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$429=1,'Funding Plan'!$E$71,0),IF(JY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY429=1,JZ429=0),JZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$429=1,'Funding Plan'!$E$71,0),IF(JZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ429=1,KA429=0),KA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$429=1,'Funding Plan'!$E$71,0),IF(KA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA429=1,KB429=0),KB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$429=1,'Funding Plan'!$E$71,0),IF(KB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB429=1,KC429=0),KC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$429=1,'Funding Plan'!$E$71,0),IF(KC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC429=1,KD429=0),KD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$429=1,'Funding Plan'!$E$71,0),IF(KD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD429=1,KE429=0),KE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$429=1,'Funding Plan'!$E$71,0),IF(KE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE429=1,KF429=0),KF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$429=1,'Funding Plan'!$E$71,0),IF(KF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF429=1,KG429=0),KG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$429=1,'Funding Plan'!$E$71,0),IF(KG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG429=1,KH429=0),KH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$429=1,'Funding Plan'!$E$71,0),IF(KH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH429=1,KI429=0),KI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$429=1,'Funding Plan'!$E$71,0),IF(KI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI429=1,KJ429=0),KJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$429=1,'Funding Plan'!$E$71,0),IF(KJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ429=1,KK429=0),KK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$429=1,'Funding Plan'!$E$71,0),IF(KK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK429=1,KL429=0),KL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$429=1,'Funding Plan'!$E$71,0),IF(KL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL429=1,KM429=0),KM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$429=1,'Funding Plan'!$E$71,0),IF(KM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM429=1,KN429=0),KN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$429=1,'Funding Plan'!$E$71,0),IF(KN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN429=1,KO429=0),KO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$429=1,'Funding Plan'!$E$71,0),IF(KO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO429=1,KP429=0),KP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$429=1,'Funding Plan'!$E$71,0),IF(KP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP429=1,KQ429=0),KQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$429=1,'Funding Plan'!$E$71,0),IF(KQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ429=1,KR429=0),KR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$429=1,'Funding Plan'!$E$71,0),IF(KR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR429=1,KS429=0),KS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$429=1,'Funding Plan'!$E$71,0),IF(KS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS429=1,KT429=0),KT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$429=1,'Funding Plan'!$E$71,0),IF(KT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT429=1,KU429=0),KU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$429=1,'Funding Plan'!$E$71,0),IF(KU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU429=1,KV429=0),KV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$429=1,'Funding Plan'!$E$71,0),IF(KV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV429=1,KW429=0),KW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$429=1,'Funding Plan'!$E$71,0),IF(KW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW429=1,KX429=0),KX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$429=1,'Funding Plan'!$E$71,0),IF(KX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX429=1,KY429=0),KY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$429=1,'Funding Plan'!$E$71,0),IF(KY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY429=1,KZ429=0),KZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$429=1,'Funding Plan'!$E$71,0),IF(KZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ429=1,LA429=0),LA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$429=1,'Funding Plan'!$E$71,0),IF(LA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA429=1,LB429=0),LB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$429=1,'Funding Plan'!$E$71,0),IF(LB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB429=1,LC429=0),LC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$429=1,'Funding Plan'!$E$71,0),IF(LC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC429=1,LD429=0),LD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$429=1,'Funding Plan'!$E$71,0),IF(LD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD429=1,LE429=0),LE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$429=1,'Funding Plan'!$E$71,0),IF(LE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE429=1,LF429=0),LF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$429=1,'Funding Plan'!$E$71,0),IF(LF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF429=1,LG429=0),LG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$429=1,'Funding Plan'!$E$71,0),IF(LG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG429=1,LH429=0),LH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$429=1,'Funding Plan'!$E$71,0),IF(LH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH429=1,LI429=0),LI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$429=1,'Funding Plan'!$E$71,0),IF(LI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI429=1,LJ429=0),LJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$429=1,'Funding Plan'!$E$71,0),IF(LJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ429=1,LK429=0),LK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$429=1,'Funding Plan'!$E$71,0),IF(LK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK429=1,LL429=0),LL431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$429=1,'Funding Plan'!$E$71,0),IF(LL$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL429=1,LM429=0),LM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$429=1,'Funding Plan'!$E$71,0),IF(LM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM429=1,LN429=0),LN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$429=1,'Funding Plan'!$E$71,0),IF(LN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN429=1,LO429=0),LO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$429=1,'Funding Plan'!$E$71,0),IF(LO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO429=1,LP429=0),LP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$429=1,'Funding Plan'!$E$71,0),IF(LP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP429=1,LQ429=0),LQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$429=1,'Funding Plan'!$E$71,0),IF(LQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ429=1,LR429=0),LR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$429=1,'Funding Plan'!$E$71,0),IF(LR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR429=1,LS429=0),LS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$429=1,'Funding Plan'!$E$71,0),IF(LS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS429=1,LT429=0),LT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$429=1,'Funding Plan'!$E$71,0),IF(LT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT429=1,LU429=0),LU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$429=1,'Funding Plan'!$E$71,0),IF(LU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU429=1,LV429=0),LV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$429=1,'Funding Plan'!$E$71,0),IF(LV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV429=1,LW429=0),LW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$429=1,'Funding Plan'!$E$71,0),IF(LW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW429=1,LX429=0),LX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$429=1,'Funding Plan'!$E$71,0),IF(LX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX429=1,LY429=0),LY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$429=1,'Funding Plan'!$E$71,0),IF(LY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY429=1,LZ429=0),LZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$429=1,'Funding Plan'!$E$71,0),IF(LZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ429=1,MA429=0),MA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$429=1,'Funding Plan'!$E$71,0),IF(MA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA429=1,MB429=0),MB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$429=1,'Funding Plan'!$E$71,0),IF(MB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB429=1,MC429=0),MC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$429=1,'Funding Plan'!$E$71,0),IF(MC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC429=1,MD429=0),MD431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$429=1,'Funding Plan'!$E$71,0),IF(MD$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD429=1,ME429=0),ME431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$429=1,'Funding Plan'!$E$71,0),IF(ME$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME429=1,MF429=0),MF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$429=1,'Funding Plan'!$E$71,0),IF(MF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF429=1,MG429=0),MG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$429=1,'Funding Plan'!$E$71,0),IF(MG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG429=1,MH429=0),MH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$429=1,'Funding Plan'!$E$71,0),IF(MH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH429=1,MI429=0),MI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$429=1,'Funding Plan'!$E$71,0),IF(MI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI429=1,MJ429=0),MJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$429=1,'Funding Plan'!$E$71,0),IF(MJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ429=1,MK429=0),MK431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$429=1,'Funding Plan'!$E$71,0),IF(MK$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK429=1,ML429=0),ML431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$429=1,'Funding Plan'!$E$71,0),IF(ML$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML429=1,MM429=0),MM431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$429=1,'Funding Plan'!$E$71,0),IF(MM$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM429=1,MN429=0),MN431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$429=1,'Funding Plan'!$E$71,0),IF(MN$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN429=1,MO429=0),MO431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$429=1,'Funding Plan'!$E$71,0),IF(MO$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO429=1,MP429=0),MP431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$429=1,'Funding Plan'!$E$71,0),IF(MP$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP429=1,MQ429=0),MQ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$429=1,'Funding Plan'!$E$71,0),IF(MQ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ429=1,MR429=0),MR431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$429=1,'Funding Plan'!$E$71,0),IF(MR$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR429=1,MS429=0),MS431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$429=1,'Funding Plan'!$E$71,0),IF(MS$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS429=1,MT429=0),MT431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$429=1,'Funding Plan'!$E$71,0),IF(MT$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT429=1,MU429=0),MU431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$429=1,'Funding Plan'!$E$71,0),IF(MU$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU429=1,MV429=0),MV431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$429=1,'Funding Plan'!$E$71,0),IF(MV$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV429=1,MW429=0),MW431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$429=1,'Funding Plan'!$E$71,0),IF(MW$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW429=1,MX429=0),MX431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$429=1,'Funding Plan'!$E$71,0),IF(MX$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX429=1,MY429=0),MY431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$429=1,'Funding Plan'!$E$71,0),IF(MY$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY429=1,MZ429=0),MZ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$429=1,'Funding Plan'!$E$71,0),IF(MZ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ429=1,NA429=0),NA431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$429=1,'Funding Plan'!$E$71,0),IF(NA$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA429=1,NB429=0),NB431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$429=1,'Funding Plan'!$E$71,0),IF(NB$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB429=1,NC429=0),NC431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$429=1,'Funding Plan'!$E$71,0),IF(NC$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC429=1,ND429=0),ND431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$429=1,'Funding Plan'!$E$71,0),IF(ND$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND429=1,NE429=0),NE431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$429=1,'Funding Plan'!$E$71,0),IF(NE$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE429=1,NF429=0),NF431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$429=1,'Funding Plan'!$E$71,0),IF(NF$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF429=1,NG429=0),NG431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$429=1,'Funding Plan'!$E$71,0),IF(NG$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG429=1,NH429=0),NH431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$429=1,'Funding Plan'!$E$71,0),IF(NH$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH429=1,NI429=0),NI431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$429=1,'Funding Plan'!$E$71,0),IF(NI$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI429=1,NJ429=0),NJ431,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$429>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$429+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$429=1,'Funding Plan'!$E$71,0),IF(NJ$429>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C431+C434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO431+BO434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA431+EA434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM431+GM434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY431+IY434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK431+LK434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ427>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #9"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!C339,IF('Funding Plan'!$K$25='Funding Schedule'!C340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!D339,IF('Funding Plan'!$K$25='Funding Schedule'!D340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!E339,IF('Funding Plan'!$K$25='Funding Schedule'!E340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!F339,IF('Funding Plan'!$K$25='Funding Schedule'!F340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!G339,IF('Funding Plan'!$K$25='Funding Schedule'!G340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!H339,IF('Funding Plan'!$K$25='Funding Schedule'!H340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!I339,IF('Funding Plan'!$K$25='Funding Schedule'!I340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!J339,IF('Funding Plan'!$K$25='Funding Schedule'!J340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!K339,IF('Funding Plan'!$K$25='Funding Schedule'!K340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!L339,IF('Funding Plan'!$K$25='Funding Schedule'!L340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!M339,IF('Funding Plan'!$K$25='Funding Schedule'!M340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!N339,IF('Funding Plan'!$K$25='Funding Schedule'!N340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!O339,IF('Funding Plan'!$K$25='Funding Schedule'!O340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!P339,IF('Funding Plan'!$K$25='Funding Schedule'!P340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!Q339,IF('Funding Plan'!$K$25='Funding Schedule'!Q340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!R339,IF('Funding Plan'!$K$25='Funding Schedule'!R340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!S339,IF('Funding Plan'!$K$25='Funding Schedule'!S340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!T339,IF('Funding Plan'!$K$25='Funding Schedule'!T340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!U339,IF('Funding Plan'!$K$25='Funding Schedule'!U340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!V339,IF('Funding Plan'!$K$25='Funding Schedule'!V340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!W339,IF('Funding Plan'!$K$25='Funding Schedule'!W340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!X339,IF('Funding Plan'!$K$25='Funding Schedule'!X340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!Y339,IF('Funding Plan'!$K$25='Funding Schedule'!Y340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!Z339,IF('Funding Plan'!$K$25='Funding Schedule'!Z340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AA339,IF('Funding Plan'!$K$25='Funding Schedule'!AA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AB339,IF('Funding Plan'!$K$25='Funding Schedule'!AB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AC339,IF('Funding Plan'!$K$25='Funding Schedule'!AC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AD339,IF('Funding Plan'!$K$25='Funding Schedule'!AD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AE339,IF('Funding Plan'!$K$25='Funding Schedule'!AE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AF339,IF('Funding Plan'!$K$25='Funding Schedule'!AF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AG339,IF('Funding Plan'!$K$25='Funding Schedule'!AG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AH339,IF('Funding Plan'!$K$25='Funding Schedule'!AH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AI339,IF('Funding Plan'!$K$25='Funding Schedule'!AI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AJ339,IF('Funding Plan'!$K$25='Funding Schedule'!AJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AK339,IF('Funding Plan'!$K$25='Funding Schedule'!AK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AL339,IF('Funding Plan'!$K$25='Funding Schedule'!AL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AM339,IF('Funding Plan'!$K$25='Funding Schedule'!AM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AN339,IF('Funding Plan'!$K$25='Funding Schedule'!AN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AO339,IF('Funding Plan'!$K$25='Funding Schedule'!AO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AP339,IF('Funding Plan'!$K$25='Funding Schedule'!AP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AQ339,IF('Funding Plan'!$K$25='Funding Schedule'!AQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AR339,IF('Funding Plan'!$K$25='Funding Schedule'!AR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AS339,IF('Funding Plan'!$K$25='Funding Schedule'!AS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AT339,IF('Funding Plan'!$K$25='Funding Schedule'!AT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AU339,IF('Funding Plan'!$K$25='Funding Schedule'!AU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AV339,IF('Funding Plan'!$K$25='Funding Schedule'!AV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AW339,IF('Funding Plan'!$K$25='Funding Schedule'!AW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AX339,IF('Funding Plan'!$K$25='Funding Schedule'!AX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AY339,IF('Funding Plan'!$K$25='Funding Schedule'!AY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!AZ339,IF('Funding Plan'!$K$25='Funding Schedule'!AZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BA339,IF('Funding Plan'!$K$25='Funding Schedule'!BA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BB339,IF('Funding Plan'!$K$25='Funding Schedule'!BB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BC339,IF('Funding Plan'!$K$25='Funding Schedule'!BC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BD339,IF('Funding Plan'!$K$25='Funding Schedule'!BD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BE339,IF('Funding Plan'!$K$25='Funding Schedule'!BE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BF339,IF('Funding Plan'!$K$25='Funding Schedule'!BF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BG339,IF('Funding Plan'!$K$25='Funding Schedule'!BG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BH339,IF('Funding Plan'!$K$25='Funding Schedule'!BH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BI339,IF('Funding Plan'!$K$25='Funding Schedule'!BI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BJ339,IF('Funding Plan'!$K$25='Funding Schedule'!BJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BK339,IF('Funding Plan'!$K$25='Funding Schedule'!BK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BL339,IF('Funding Plan'!$K$25='Funding Schedule'!BL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BM339,IF('Funding Plan'!$K$25='Funding Schedule'!BM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BN339,IF('Funding Plan'!$K$25='Funding Schedule'!BN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BO339,IF('Funding Plan'!$K$25='Funding Schedule'!BO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BP339,IF('Funding Plan'!$K$25='Funding Schedule'!BP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BQ339,IF('Funding Plan'!$K$25='Funding Schedule'!BQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BR339,IF('Funding Plan'!$K$25='Funding Schedule'!BR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BS339,IF('Funding Plan'!$K$25='Funding Schedule'!BS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BT339,IF('Funding Plan'!$K$25='Funding Schedule'!BT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BU339,IF('Funding Plan'!$K$25='Funding Schedule'!BU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BV339,IF('Funding Plan'!$K$25='Funding Schedule'!BV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BW339,IF('Funding Plan'!$K$25='Funding Schedule'!BW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BX339,IF('Funding Plan'!$K$25='Funding Schedule'!BX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BY339,IF('Funding Plan'!$K$25='Funding Schedule'!BY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!BZ339,IF('Funding Plan'!$K$25='Funding Schedule'!BZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CA339,IF('Funding Plan'!$K$25='Funding Schedule'!CA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CB339,IF('Funding Plan'!$K$25='Funding Schedule'!CB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CC339,IF('Funding Plan'!$K$25='Funding Schedule'!CC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CD339,IF('Funding Plan'!$K$25='Funding Schedule'!CD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CE339,IF('Funding Plan'!$K$25='Funding Schedule'!CE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CF339,IF('Funding Plan'!$K$25='Funding Schedule'!CF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CG339,IF('Funding Plan'!$K$25='Funding Schedule'!CG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CH339,IF('Funding Plan'!$K$25='Funding Schedule'!CH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CI339,IF('Funding Plan'!$K$25='Funding Schedule'!CI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CJ339,IF('Funding Plan'!$K$25='Funding Schedule'!CJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CK339,IF('Funding Plan'!$K$25='Funding Schedule'!CK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CL339,IF('Funding Plan'!$K$25='Funding Schedule'!CL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CM339,IF('Funding Plan'!$K$25='Funding Schedule'!CM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CN339,IF('Funding Plan'!$K$25='Funding Schedule'!CN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CO339,IF('Funding Plan'!$K$25='Funding Schedule'!CO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CP339,IF('Funding Plan'!$K$25='Funding Schedule'!CP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CQ339,IF('Funding Plan'!$K$25='Funding Schedule'!CQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CR339,IF('Funding Plan'!$K$25='Funding Schedule'!CR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CS339,IF('Funding Plan'!$K$25='Funding Schedule'!CS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CT339,IF('Funding Plan'!$K$25='Funding Schedule'!CT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CU339,IF('Funding Plan'!$K$25='Funding Schedule'!CU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CV339,IF('Funding Plan'!$K$25='Funding Schedule'!CV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CW339,IF('Funding Plan'!$K$25='Funding Schedule'!CW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CX339,IF('Funding Plan'!$K$25='Funding Schedule'!CX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CY339,IF('Funding Plan'!$K$25='Funding Schedule'!CY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!CZ339,IF('Funding Plan'!$K$25='Funding Schedule'!CZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DA339,IF('Funding Plan'!$K$25='Funding Schedule'!DA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DB339,IF('Funding Plan'!$K$25='Funding Schedule'!DB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DC339,IF('Funding Plan'!$K$25='Funding Schedule'!DC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DD339,IF('Funding Plan'!$K$25='Funding Schedule'!DD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DE339,IF('Funding Plan'!$K$25='Funding Schedule'!DE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DF339,IF('Funding Plan'!$K$25='Funding Schedule'!DF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DG339,IF('Funding Plan'!$K$25='Funding Schedule'!DG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DH339,IF('Funding Plan'!$K$25='Funding Schedule'!DH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DI339,IF('Funding Plan'!$K$25='Funding Schedule'!DI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DJ339,IF('Funding Plan'!$K$25='Funding Schedule'!DJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DK339,IF('Funding Plan'!$K$25='Funding Schedule'!DK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DL339,IF('Funding Plan'!$K$25='Funding Schedule'!DL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DM339,IF('Funding Plan'!$K$25='Funding Schedule'!DM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DN339,IF('Funding Plan'!$K$25='Funding Schedule'!DN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DO339,IF('Funding Plan'!$K$25='Funding Schedule'!DO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DP339,IF('Funding Plan'!$K$25='Funding Schedule'!DP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DQ339,IF('Funding Plan'!$K$25='Funding Schedule'!DQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DR339,IF('Funding Plan'!$K$25='Funding Schedule'!DR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DS339,IF('Funding Plan'!$K$25='Funding Schedule'!DS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DT339,IF('Funding Plan'!$K$25='Funding Schedule'!DT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DU339,IF('Funding Plan'!$K$25='Funding Schedule'!DU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DV339,IF('Funding Plan'!$K$25='Funding Schedule'!DV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DW339,IF('Funding Plan'!$K$25='Funding Schedule'!DW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DX339,IF('Funding Plan'!$K$25='Funding Schedule'!DX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DY339,IF('Funding Plan'!$K$25='Funding Schedule'!DY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!DZ339,IF('Funding Plan'!$K$25='Funding Schedule'!DZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EA339,IF('Funding Plan'!$K$25='Funding Schedule'!EA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EB339,IF('Funding Plan'!$K$25='Funding Schedule'!EB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EC339,IF('Funding Plan'!$K$25='Funding Schedule'!EC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ED339,IF('Funding Plan'!$K$25='Funding Schedule'!ED340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EE339,IF('Funding Plan'!$K$25='Funding Schedule'!EE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EF339,IF('Funding Plan'!$K$25='Funding Schedule'!EF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EG339,IF('Funding Plan'!$K$25='Funding Schedule'!EG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EH339,IF('Funding Plan'!$K$25='Funding Schedule'!EH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EI339,IF('Funding Plan'!$K$25='Funding Schedule'!EI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EJ339,IF('Funding Plan'!$K$25='Funding Schedule'!EJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EK339,IF('Funding Plan'!$K$25='Funding Schedule'!EK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EL339,IF('Funding Plan'!$K$25='Funding Schedule'!EL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EM339,IF('Funding Plan'!$K$25='Funding Schedule'!EM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EN339,IF('Funding Plan'!$K$25='Funding Schedule'!EN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EO339,IF('Funding Plan'!$K$25='Funding Schedule'!EO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EP339,IF('Funding Plan'!$K$25='Funding Schedule'!EP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EQ339,IF('Funding Plan'!$K$25='Funding Schedule'!EQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ER339,IF('Funding Plan'!$K$25='Funding Schedule'!ER340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ES339,IF('Funding Plan'!$K$25='Funding Schedule'!ES340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ET339,IF('Funding Plan'!$K$25='Funding Schedule'!ET340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EU339,IF('Funding Plan'!$K$25='Funding Schedule'!EU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EV339,IF('Funding Plan'!$K$25='Funding Schedule'!EV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EW339,IF('Funding Plan'!$K$25='Funding Schedule'!EW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EX339,IF('Funding Plan'!$K$25='Funding Schedule'!EX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EY339,IF('Funding Plan'!$K$25='Funding Schedule'!EY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!EZ339,IF('Funding Plan'!$K$25='Funding Schedule'!EZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FA339,IF('Funding Plan'!$K$25='Funding Schedule'!FA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FB339,IF('Funding Plan'!$K$25='Funding Schedule'!FB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FC339,IF('Funding Plan'!$K$25='Funding Schedule'!FC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FD339,IF('Funding Plan'!$K$25='Funding Schedule'!FD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FE339,IF('Funding Plan'!$K$25='Funding Schedule'!FE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FF339,IF('Funding Plan'!$K$25='Funding Schedule'!FF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FG339,IF('Funding Plan'!$K$25='Funding Schedule'!FG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FH339,IF('Funding Plan'!$K$25='Funding Schedule'!FH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FI339,IF('Funding Plan'!$K$25='Funding Schedule'!FI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FJ339,IF('Funding Plan'!$K$25='Funding Schedule'!FJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FK339,IF('Funding Plan'!$K$25='Funding Schedule'!FK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FL339,IF('Funding Plan'!$K$25='Funding Schedule'!FL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FM339,IF('Funding Plan'!$K$25='Funding Schedule'!FM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FN339,IF('Funding Plan'!$K$25='Funding Schedule'!FN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FO339,IF('Funding Plan'!$K$25='Funding Schedule'!FO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FP339,IF('Funding Plan'!$K$25='Funding Schedule'!FP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FQ339,IF('Funding Plan'!$K$25='Funding Schedule'!FQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FR339,IF('Funding Plan'!$K$25='Funding Schedule'!FR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FS339,IF('Funding Plan'!$K$25='Funding Schedule'!FS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FT339,IF('Funding Plan'!$K$25='Funding Schedule'!FT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FU339,IF('Funding Plan'!$K$25='Funding Schedule'!FU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FV339,IF('Funding Plan'!$K$25='Funding Schedule'!FV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FW339,IF('Funding Plan'!$K$25='Funding Schedule'!FW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FX339,IF('Funding Plan'!$K$25='Funding Schedule'!FX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FY339,IF('Funding Plan'!$K$25='Funding Schedule'!FY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!FZ339,IF('Funding Plan'!$K$25='Funding Schedule'!FZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GA339,IF('Funding Plan'!$K$25='Funding Schedule'!GA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GB339,IF('Funding Plan'!$K$25='Funding Schedule'!GB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GC339,IF('Funding Plan'!$K$25='Funding Schedule'!GC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GD339,IF('Funding Plan'!$K$25='Funding Schedule'!GD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GE339,IF('Funding Plan'!$K$25='Funding Schedule'!GE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GF339,IF('Funding Plan'!$K$25='Funding Schedule'!GF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GG339,IF('Funding Plan'!$K$25='Funding Schedule'!GG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GH339,IF('Funding Plan'!$K$25='Funding Schedule'!GH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GI339,IF('Funding Plan'!$K$25='Funding Schedule'!GI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GJ339,IF('Funding Plan'!$K$25='Funding Schedule'!GJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GK339,IF('Funding Plan'!$K$25='Funding Schedule'!GK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GL339,IF('Funding Plan'!$K$25='Funding Schedule'!GL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GM339,IF('Funding Plan'!$K$25='Funding Schedule'!GM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GN339,IF('Funding Plan'!$K$25='Funding Schedule'!GN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GO339,IF('Funding Plan'!$K$25='Funding Schedule'!GO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GP339,IF('Funding Plan'!$K$25='Funding Schedule'!GP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GQ339,IF('Funding Plan'!$K$25='Funding Schedule'!GQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GR339,IF('Funding Plan'!$K$25='Funding Schedule'!GR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GS339,IF('Funding Plan'!$K$25='Funding Schedule'!GS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GT339,IF('Funding Plan'!$K$25='Funding Schedule'!GT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GU339,IF('Funding Plan'!$K$25='Funding Schedule'!GU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GV339,IF('Funding Plan'!$K$25='Funding Schedule'!GV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GW339,IF('Funding Plan'!$K$25='Funding Schedule'!GW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GX339,IF('Funding Plan'!$K$25='Funding Schedule'!GX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GY339,IF('Funding Plan'!$K$25='Funding Schedule'!GY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!GZ339,IF('Funding Plan'!$K$25='Funding Schedule'!GZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HA339,IF('Funding Plan'!$K$25='Funding Schedule'!HA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HB339,IF('Funding Plan'!$K$25='Funding Schedule'!HB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HC339,IF('Funding Plan'!$K$25='Funding Schedule'!HC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HD339,IF('Funding Plan'!$K$25='Funding Schedule'!HD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HE339,IF('Funding Plan'!$K$25='Funding Schedule'!HE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HF339,IF('Funding Plan'!$K$25='Funding Schedule'!HF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HG339,IF('Funding Plan'!$K$25='Funding Schedule'!HG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HH339,IF('Funding Plan'!$K$25='Funding Schedule'!HH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HI339,IF('Funding Plan'!$K$25='Funding Schedule'!HI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HJ339,IF('Funding Plan'!$K$25='Funding Schedule'!HJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HK339,IF('Funding Plan'!$K$25='Funding Schedule'!HK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HL339,IF('Funding Plan'!$K$25='Funding Schedule'!HL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HM339,IF('Funding Plan'!$K$25='Funding Schedule'!HM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HN339,IF('Funding Plan'!$K$25='Funding Schedule'!HN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HO339,IF('Funding Plan'!$K$25='Funding Schedule'!HO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HP339,IF('Funding Plan'!$K$25='Funding Schedule'!HP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HQ339,IF('Funding Plan'!$K$25='Funding Schedule'!HQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HR339,IF('Funding Plan'!$K$25='Funding Schedule'!HR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HS339,IF('Funding Plan'!$K$25='Funding Schedule'!HS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HT339,IF('Funding Plan'!$K$25='Funding Schedule'!HT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HU339,IF('Funding Plan'!$K$25='Funding Schedule'!HU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HV339,IF('Funding Plan'!$K$25='Funding Schedule'!HV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HW339,IF('Funding Plan'!$K$25='Funding Schedule'!HW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HX339,IF('Funding Plan'!$K$25='Funding Schedule'!HX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HY339,IF('Funding Plan'!$K$25='Funding Schedule'!HY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!HZ339,IF('Funding Plan'!$K$25='Funding Schedule'!HZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IA339,IF('Funding Plan'!$K$25='Funding Schedule'!IA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IB339,IF('Funding Plan'!$K$25='Funding Schedule'!IB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IC339,IF('Funding Plan'!$K$25='Funding Schedule'!IC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ID339,IF('Funding Plan'!$K$25='Funding Schedule'!ID340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IE339,IF('Funding Plan'!$K$25='Funding Schedule'!IE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IF339,IF('Funding Plan'!$K$25='Funding Schedule'!IF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IG339,IF('Funding Plan'!$K$25='Funding Schedule'!IG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IH339,IF('Funding Plan'!$K$25='Funding Schedule'!IH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!II339,IF('Funding Plan'!$K$25='Funding Schedule'!II340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IJ339,IF('Funding Plan'!$K$25='Funding Schedule'!IJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IK339,IF('Funding Plan'!$K$25='Funding Schedule'!IK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IL339,IF('Funding Plan'!$K$25='Funding Schedule'!IL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IM339,IF('Funding Plan'!$K$25='Funding Schedule'!IM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IN339,IF('Funding Plan'!$K$25='Funding Schedule'!IN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IO339,IF('Funding Plan'!$K$25='Funding Schedule'!IO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IP339,IF('Funding Plan'!$K$25='Funding Schedule'!IP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IQ339,IF('Funding Plan'!$K$25='Funding Schedule'!IQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IR339,IF('Funding Plan'!$K$25='Funding Schedule'!IR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IS339,IF('Funding Plan'!$K$25='Funding Schedule'!IS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IT339,IF('Funding Plan'!$K$25='Funding Schedule'!IT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IU339,IF('Funding Plan'!$K$25='Funding Schedule'!IU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IV339,IF('Funding Plan'!$K$25='Funding Schedule'!IV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IW339,IF('Funding Plan'!$K$25='Funding Schedule'!IW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IX339,IF('Funding Plan'!$K$25='Funding Schedule'!IX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IY339,IF('Funding Plan'!$K$25='Funding Schedule'!IY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!IZ339,IF('Funding Plan'!$K$25='Funding Schedule'!IZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JA339,IF('Funding Plan'!$K$25='Funding Schedule'!JA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JB339,IF('Funding Plan'!$K$25='Funding Schedule'!JB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JC339,IF('Funding Plan'!$K$25='Funding Schedule'!JC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JD339,IF('Funding Plan'!$K$25='Funding Schedule'!JD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JE339,IF('Funding Plan'!$K$25='Funding Schedule'!JE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JF339,IF('Funding Plan'!$K$25='Funding Schedule'!JF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JG339,IF('Funding Plan'!$K$25='Funding Schedule'!JG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JH339,IF('Funding Plan'!$K$25='Funding Schedule'!JH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JI339,IF('Funding Plan'!$K$25='Funding Schedule'!JI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JJ339,IF('Funding Plan'!$K$25='Funding Schedule'!JJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JK339,IF('Funding Plan'!$K$25='Funding Schedule'!JK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JL339,IF('Funding Plan'!$K$25='Funding Schedule'!JL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JM339,IF('Funding Plan'!$K$25='Funding Schedule'!JM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JN339,IF('Funding Plan'!$K$25='Funding Schedule'!JN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JO339,IF('Funding Plan'!$K$25='Funding Schedule'!JO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JP339,IF('Funding Plan'!$K$25='Funding Schedule'!JP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JQ339,IF('Funding Plan'!$K$25='Funding Schedule'!JQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JR339,IF('Funding Plan'!$K$25='Funding Schedule'!JR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JS339,IF('Funding Plan'!$K$25='Funding Schedule'!JS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JT339,IF('Funding Plan'!$K$25='Funding Schedule'!JT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JU339,IF('Funding Plan'!$K$25='Funding Schedule'!JU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JV339,IF('Funding Plan'!$K$25='Funding Schedule'!JV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JW339,IF('Funding Plan'!$K$25='Funding Schedule'!JW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JX339,IF('Funding Plan'!$K$25='Funding Schedule'!JX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JY339,IF('Funding Plan'!$K$25='Funding Schedule'!JY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!JZ339,IF('Funding Plan'!$K$25='Funding Schedule'!JZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KA339,IF('Funding Plan'!$K$25='Funding Schedule'!KA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KB339,IF('Funding Plan'!$K$25='Funding Schedule'!KB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KC339,IF('Funding Plan'!$K$25='Funding Schedule'!KC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KD339,IF('Funding Plan'!$K$25='Funding Schedule'!KD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KE339,IF('Funding Plan'!$K$25='Funding Schedule'!KE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KF339,IF('Funding Plan'!$K$25='Funding Schedule'!KF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KG339,IF('Funding Plan'!$K$25='Funding Schedule'!KG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KH339,IF('Funding Plan'!$K$25='Funding Schedule'!KH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KI339,IF('Funding Plan'!$K$25='Funding Schedule'!KI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KJ339,IF('Funding Plan'!$K$25='Funding Schedule'!KJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KK339,IF('Funding Plan'!$K$25='Funding Schedule'!KK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KL339,IF('Funding Plan'!$K$25='Funding Schedule'!KL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KM339,IF('Funding Plan'!$K$25='Funding Schedule'!KM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KN339,IF('Funding Plan'!$K$25='Funding Schedule'!KN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KO339,IF('Funding Plan'!$K$25='Funding Schedule'!KO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KP339,IF('Funding Plan'!$K$25='Funding Schedule'!KP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KQ339,IF('Funding Plan'!$K$25='Funding Schedule'!KQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KR339,IF('Funding Plan'!$K$25='Funding Schedule'!KR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KS339,IF('Funding Plan'!$K$25='Funding Schedule'!KS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KT339,IF('Funding Plan'!$K$25='Funding Schedule'!KT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KU339,IF('Funding Plan'!$K$25='Funding Schedule'!KU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KV339,IF('Funding Plan'!$K$25='Funding Schedule'!KV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KW339,IF('Funding Plan'!$K$25='Funding Schedule'!KW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KX339,IF('Funding Plan'!$K$25='Funding Schedule'!KX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KY339,IF('Funding Plan'!$K$25='Funding Schedule'!KY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!KZ339,IF('Funding Plan'!$K$25='Funding Schedule'!KZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LA339,IF('Funding Plan'!$K$25='Funding Schedule'!LA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LB339,IF('Funding Plan'!$K$25='Funding Schedule'!LB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LC339,IF('Funding Plan'!$K$25='Funding Schedule'!LC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LD339,IF('Funding Plan'!$K$25='Funding Schedule'!LD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LE339,IF('Funding Plan'!$K$25='Funding Schedule'!LE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LF339,IF('Funding Plan'!$K$25='Funding Schedule'!LF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LG339,IF('Funding Plan'!$K$25='Funding Schedule'!LG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LH339,IF('Funding Plan'!$K$25='Funding Schedule'!LH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LI339,IF('Funding Plan'!$K$25='Funding Schedule'!LI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LJ339,IF('Funding Plan'!$K$25='Funding Schedule'!LJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LK339,IF('Funding Plan'!$K$25='Funding Schedule'!LK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LL339,IF('Funding Plan'!$K$25='Funding Schedule'!LL340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LM339,IF('Funding Plan'!$K$25='Funding Schedule'!LM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LN339,IF('Funding Plan'!$K$25='Funding Schedule'!LN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LO339,IF('Funding Plan'!$K$25='Funding Schedule'!LO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LP339,IF('Funding Plan'!$K$25='Funding Schedule'!LP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LQ339,IF('Funding Plan'!$K$25='Funding Schedule'!LQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LR339,IF('Funding Plan'!$K$25='Funding Schedule'!LR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LS339,IF('Funding Plan'!$K$25='Funding Schedule'!LS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LT339,IF('Funding Plan'!$K$25='Funding Schedule'!LT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LU339,IF('Funding Plan'!$K$25='Funding Schedule'!LU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LV339,IF('Funding Plan'!$K$25='Funding Schedule'!LV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LW339,IF('Funding Plan'!$K$25='Funding Schedule'!LW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LX339,IF('Funding Plan'!$K$25='Funding Schedule'!LX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LY339,IF('Funding Plan'!$K$25='Funding Schedule'!LY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!LZ339,IF('Funding Plan'!$K$25='Funding Schedule'!LZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MA339,IF('Funding Plan'!$K$25='Funding Schedule'!MA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MB339,IF('Funding Plan'!$K$25='Funding Schedule'!MB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MC339,IF('Funding Plan'!$K$25='Funding Schedule'!MC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MD339,IF('Funding Plan'!$K$25='Funding Schedule'!MD340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ME339,IF('Funding Plan'!$K$25='Funding Schedule'!ME340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MF339,IF('Funding Plan'!$K$25='Funding Schedule'!MF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MG339,IF('Funding Plan'!$K$25='Funding Schedule'!MG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MH339,IF('Funding Plan'!$K$25='Funding Schedule'!MH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MI339,IF('Funding Plan'!$K$25='Funding Schedule'!MI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MJ339,IF('Funding Plan'!$K$25='Funding Schedule'!MJ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MK339,IF('Funding Plan'!$K$25='Funding Schedule'!MK340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ML339,IF('Funding Plan'!$K$25='Funding Schedule'!ML340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MM339,IF('Funding Plan'!$K$25='Funding Schedule'!MM340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MN339,IF('Funding Plan'!$K$25='Funding Schedule'!MN340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MO339,IF('Funding Plan'!$K$25='Funding Schedule'!MO340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MP339,IF('Funding Plan'!$K$25='Funding Schedule'!MP340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MQ339,IF('Funding Plan'!$K$25='Funding Schedule'!MQ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MR339,IF('Funding Plan'!$K$25='Funding Schedule'!MR340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MS339,IF('Funding Plan'!$K$25='Funding Schedule'!MS340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MT339,IF('Funding Plan'!$K$25='Funding Schedule'!MT340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MU339,IF('Funding Plan'!$K$25='Funding Schedule'!MU340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MV339,IF('Funding Plan'!$K$25='Funding Schedule'!MV340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MW339,IF('Funding Plan'!$K$25='Funding Schedule'!MW340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MX339,IF('Funding Plan'!$K$25='Funding Schedule'!MX340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MY339,IF('Funding Plan'!$K$25='Funding Schedule'!MY340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!MZ339,IF('Funding Plan'!$K$25='Funding Schedule'!MZ340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NA339,IF('Funding Plan'!$K$25='Funding Schedule'!NA340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NB339,IF('Funding Plan'!$K$25='Funding Schedule'!NB340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NC339,IF('Funding Plan'!$K$25='Funding Schedule'!NC340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!ND339,IF('Funding Plan'!$K$25='Funding Schedule'!ND340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NE339,IF('Funding Plan'!$K$25='Funding Schedule'!NE340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NF339,IF('Funding Plan'!$K$25='Funding Schedule'!NF340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NG339,IF('Funding Plan'!$K$25='Funding Schedule'!NG340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NH339,IF('Funding Plan'!$K$25='Funding Schedule'!NH340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NI339,IF('Funding Plan'!$K$25='Funding Schedule'!NI340,'Funding Plan'!$K$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$263='Funding Schedule'!NJ339,IF('Funding Plan'!$K$25='Funding Schedule'!NJ340,'Funding Plan'!$K$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(D439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(E439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(F439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(G439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(H439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(I439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(J439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(K439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(L439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(M439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(N439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(O439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(P439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Q439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(R439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(S439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(T439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(U439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(V439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(W439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(X439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Y439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Z439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ED439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ER439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ES439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ET439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ID439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(II439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LL439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MD439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ME439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MJ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MK439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ML439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MM439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MN439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MO439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MP439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MQ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MR439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MS439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MT439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MU439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MV439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MW439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MX439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MY439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MZ439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NA439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NB439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NC439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ND439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NE439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NF439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NG439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NH439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NI439>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NJ439>0,+'Funding Plan'!$K$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B441>0,B441-1,IF(B440>0,B440,0))","v":0},{"$f":"IF(C441>0,C441-1,IF(C440>0,C440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO441>0,BO441-1,IF(BO440>0,BO440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA441>0,EA441-1,IF(EA440>0,EA440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM441>0,GM441-1,IF(GM440>0,GM440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY441>0,IY441-1,IF(IY440>0,IY440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK441>0,LK441-1,IF(LK440>0,LK440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B447>0,B447,C439)","v":0},{"$f":"IF(C447>0,C447,D439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO447>0,BO447,BP439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA447>0,EA447,EB439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM447>0,GM447,GN439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY447>0,IY447,IZ439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK447>0,LK447,LL439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$441=1,0,-B443*'Funding Plan'!$E$74/12),-B443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$441=1,0,-C443*'Funding Plan'!$E$74/12),-C443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$441=1,0,-D443*'Funding Plan'!$E$74/12),-D443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$441=1,0,-E443*'Funding Plan'!$E$74/12),-E443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$441=1,0,-F443*'Funding Plan'!$E$74/12),-F443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$441=1,0,-G443*'Funding Plan'!$E$74/12),-G443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$441=1,0,-H443*'Funding Plan'!$E$74/12),-H443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$441=1,0,-I443*'Funding Plan'!$E$74/12),-I443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$441=1,0,-J443*'Funding Plan'!$E$74/12),-J443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$441=1,0,-K443*'Funding Plan'!$E$74/12),-K443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$441=1,0,-L443*'Funding Plan'!$E$74/12),-L443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$441=1,0,-M443*'Funding Plan'!$E$74/12),-M443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$441=1,0,-N443*'Funding Plan'!$E$74/12),-N443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$441=1,0,-O443*'Funding Plan'!$E$74/12),-O443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$441=1,0,-P443*'Funding Plan'!$E$74/12),-P443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$441=1,0,-Q443*'Funding Plan'!$E$74/12),-Q443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$441=1,0,-R443*'Funding Plan'!$E$74/12),-R443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$441=1,0,-S443*'Funding Plan'!$E$74/12),-S443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$441=1,0,-T443*'Funding Plan'!$E$74/12),-T443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$441=1,0,-U443*'Funding Plan'!$E$74/12),-U443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$441=1,0,-V443*'Funding Plan'!$E$74/12),-V443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$441=1,0,-W443*'Funding Plan'!$E$74/12),-W443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$441=1,0,-X443*'Funding Plan'!$E$74/12),-X443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$441=1,0,-Y443*'Funding Plan'!$E$74/12),-Y443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$441=1,0,-Z443*'Funding Plan'!$E$74/12),-Z443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$441=1,0,-AA443*'Funding Plan'!$E$74/12),-AA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$441=1,0,-AB443*'Funding Plan'!$E$74/12),-AB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$441=1,0,-AC443*'Funding Plan'!$E$74/12),-AC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$441=1,0,-AD443*'Funding Plan'!$E$74/12),-AD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$441=1,0,-AE443*'Funding Plan'!$E$74/12),-AE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$441=1,0,-AF443*'Funding Plan'!$E$74/12),-AF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$441=1,0,-AG443*'Funding Plan'!$E$74/12),-AG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$441=1,0,-AH443*'Funding Plan'!$E$74/12),-AH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$441=1,0,-AI443*'Funding Plan'!$E$74/12),-AI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$441=1,0,-AJ443*'Funding Plan'!$E$74/12),-AJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$441=1,0,-AK443*'Funding Plan'!$E$74/12),-AK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$441=1,0,-AL443*'Funding Plan'!$E$74/12),-AL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$441=1,0,-AM443*'Funding Plan'!$E$74/12),-AM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$441=1,0,-AN443*'Funding Plan'!$E$74/12),-AN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$441=1,0,-AO443*'Funding Plan'!$E$74/12),-AO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$441=1,0,-AP443*'Funding Plan'!$E$74/12),-AP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$441=1,0,-AQ443*'Funding Plan'!$E$74/12),-AQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$441=1,0,-AR443*'Funding Plan'!$E$74/12),-AR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$441=1,0,-AS443*'Funding Plan'!$E$74/12),-AS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$441=1,0,-AT443*'Funding Plan'!$E$74/12),-AT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$441=1,0,-AU443*'Funding Plan'!$E$74/12),-AU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$441=1,0,-AV443*'Funding Plan'!$E$74/12),-AV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$441=1,0,-AW443*'Funding Plan'!$E$74/12),-AW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$441=1,0,-AX443*'Funding Plan'!$E$74/12),-AX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$441=1,0,-AY443*'Funding Plan'!$E$74/12),-AY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$441=1,0,-AZ443*'Funding Plan'!$E$74/12),-AZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$441=1,0,-BA443*'Funding Plan'!$E$74/12),-BA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$441=1,0,-BB443*'Funding Plan'!$E$74/12),-BB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$441=1,0,-BC443*'Funding Plan'!$E$74/12),-BC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$441=1,0,-BD443*'Funding Plan'!$E$74/12),-BD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$441=1,0,-BE443*'Funding Plan'!$E$74/12),-BE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$441=1,0,-BF443*'Funding Plan'!$E$74/12),-BF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$441=1,0,-BG443*'Funding Plan'!$E$74/12),-BG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$441=1,0,-BH443*'Funding Plan'!$E$74/12),-BH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$441=1,0,-BI443*'Funding Plan'!$E$74/12),-BI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$441=1,0,-BJ443*'Funding Plan'!$E$74/12),-BJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$441=1,0,-BK443*'Funding Plan'!$E$74/12),-BK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$441=1,0,-BL443*'Funding Plan'!$E$74/12),-BL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$441=1,0,-BM443*'Funding Plan'!$E$74/12),-BM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$441=1,0,-BN443*'Funding Plan'!$E$74/12),-BN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$441=1,0,-BO443*'Funding Plan'!$E$74/12),-BO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$441=1,0,-BP443*'Funding Plan'!$E$74/12),-BP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$441=1,0,-BQ443*'Funding Plan'!$E$74/12),-BQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$441=1,0,-BR443*'Funding Plan'!$E$74/12),-BR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$441=1,0,-BS443*'Funding Plan'!$E$74/12),-BS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$441=1,0,-BT443*'Funding Plan'!$E$74/12),-BT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$441=1,0,-BU443*'Funding Plan'!$E$74/12),-BU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$441=1,0,-BV443*'Funding Plan'!$E$74/12),-BV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$441=1,0,-BW443*'Funding Plan'!$E$74/12),-BW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$441=1,0,-BX443*'Funding Plan'!$E$74/12),-BX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$441=1,0,-BY443*'Funding Plan'!$E$74/12),-BY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$441=1,0,-BZ443*'Funding Plan'!$E$74/12),-BZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$441=1,0,-CA443*'Funding Plan'!$E$74/12),-CA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$441=1,0,-CB443*'Funding Plan'!$E$74/12),-CB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$441=1,0,-CC443*'Funding Plan'!$E$74/12),-CC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$441=1,0,-CD443*'Funding Plan'!$E$74/12),-CD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$441=1,0,-CE443*'Funding Plan'!$E$74/12),-CE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$441=1,0,-CF443*'Funding Plan'!$E$74/12),-CF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$441=1,0,-CG443*'Funding Plan'!$E$74/12),-CG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$441=1,0,-CH443*'Funding Plan'!$E$74/12),-CH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$441=1,0,-CI443*'Funding Plan'!$E$74/12),-CI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$441=1,0,-CJ443*'Funding Plan'!$E$74/12),-CJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$441=1,0,-CK443*'Funding Plan'!$E$74/12),-CK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$441=1,0,-CL443*'Funding Plan'!$E$74/12),-CL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$441=1,0,-CM443*'Funding Plan'!$E$74/12),-CM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$441=1,0,-CN443*'Funding Plan'!$E$74/12),-CN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$441=1,0,-CO443*'Funding Plan'!$E$74/12),-CO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$441=1,0,-CP443*'Funding Plan'!$E$74/12),-CP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$441=1,0,-CQ443*'Funding Plan'!$E$74/12),-CQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$441=1,0,-CR443*'Funding Plan'!$E$74/12),-CR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$441=1,0,-CS443*'Funding Plan'!$E$74/12),-CS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$441=1,0,-CT443*'Funding Plan'!$E$74/12),-CT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$441=1,0,-CU443*'Funding Plan'!$E$74/12),-CU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$441=1,0,-CV443*'Funding Plan'!$E$74/12),-CV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$441=1,0,-CW443*'Funding Plan'!$E$74/12),-CW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$441=1,0,-CX443*'Funding Plan'!$E$74/12),-CX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$441=1,0,-CY443*'Funding Plan'!$E$74/12),-CY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$441=1,0,-CZ443*'Funding Plan'!$E$74/12),-CZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$441=1,0,-DA443*'Funding Plan'!$E$74/12),-DA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$441=1,0,-DB443*'Funding Plan'!$E$74/12),-DB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$441=1,0,-DC443*'Funding Plan'!$E$74/12),-DC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$441=1,0,-DD443*'Funding Plan'!$E$74/12),-DD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$441=1,0,-DE443*'Funding Plan'!$E$74/12),-DE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$441=1,0,-DF443*'Funding Plan'!$E$74/12),-DF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$441=1,0,-DG443*'Funding Plan'!$E$74/12),-DG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$441=1,0,-DH443*'Funding Plan'!$E$74/12),-DH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$441=1,0,-DI443*'Funding Plan'!$E$74/12),-DI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$441=1,0,-DJ443*'Funding Plan'!$E$74/12),-DJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$441=1,0,-DK443*'Funding Plan'!$E$74/12),-DK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$441=1,0,-DL443*'Funding Plan'!$E$74/12),-DL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$441=1,0,-DM443*'Funding Plan'!$E$74/12),-DM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$441=1,0,-DN443*'Funding Plan'!$E$74/12),-DN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$441=1,0,-DO443*'Funding Plan'!$E$74/12),-DO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$441=1,0,-DP443*'Funding Plan'!$E$74/12),-DP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$441=1,0,-DQ443*'Funding Plan'!$E$74/12),-DQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$441=1,0,-DR443*'Funding Plan'!$E$74/12),-DR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$441=1,0,-DS443*'Funding Plan'!$E$74/12),-DS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$441=1,0,-DT443*'Funding Plan'!$E$74/12),-DT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$441=1,0,-DU443*'Funding Plan'!$E$74/12),-DU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$441=1,0,-DV443*'Funding Plan'!$E$74/12),-DV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$441=1,0,-DW443*'Funding Plan'!$E$74/12),-DW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$441=1,0,-DX443*'Funding Plan'!$E$74/12),-DX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$441=1,0,-DY443*'Funding Plan'!$E$74/12),-DY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$441=1,0,-DZ443*'Funding Plan'!$E$74/12),-DZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$441=1,0,-EA443*'Funding Plan'!$E$74/12),-EA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$441=1,0,-EB443*'Funding Plan'!$E$74/12),-EB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$441=1,0,-EC443*'Funding Plan'!$E$74/12),-EC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$441=1,0,-ED443*'Funding Plan'!$E$74/12),-ED443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$441=1,0,-EE443*'Funding Plan'!$E$74/12),-EE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$441=1,0,-EF443*'Funding Plan'!$E$74/12),-EF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$441=1,0,-EG443*'Funding Plan'!$E$74/12),-EG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$441=1,0,-EH443*'Funding Plan'!$E$74/12),-EH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$441=1,0,-EI443*'Funding Plan'!$E$74/12),-EI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$441=1,0,-EJ443*'Funding Plan'!$E$74/12),-EJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$441=1,0,-EK443*'Funding Plan'!$E$74/12),-EK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$441=1,0,-EL443*'Funding Plan'!$E$74/12),-EL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$441=1,0,-EM443*'Funding Plan'!$E$74/12),-EM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$441=1,0,-EN443*'Funding Plan'!$E$74/12),-EN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$441=1,0,-EO443*'Funding Plan'!$E$74/12),-EO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$441=1,0,-EP443*'Funding Plan'!$E$74/12),-EP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$441=1,0,-EQ443*'Funding Plan'!$E$74/12),-EQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$441=1,0,-ER443*'Funding Plan'!$E$74/12),-ER443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$441=1,0,-ES443*'Funding Plan'!$E$74/12),-ES443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$441=1,0,-ET443*'Funding Plan'!$E$74/12),-ET443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$441=1,0,-EU443*'Funding Plan'!$E$74/12),-EU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$441=1,0,-EV443*'Funding Plan'!$E$74/12),-EV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$441=1,0,-EW443*'Funding Plan'!$E$74/12),-EW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$441=1,0,-EX443*'Funding Plan'!$E$74/12),-EX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$441=1,0,-EY443*'Funding Plan'!$E$74/12),-EY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$441=1,0,-EZ443*'Funding Plan'!$E$74/12),-EZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$441=1,0,-FA443*'Funding Plan'!$E$74/12),-FA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$441=1,0,-FB443*'Funding Plan'!$E$74/12),-FB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$441=1,0,-FC443*'Funding Plan'!$E$74/12),-FC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$441=1,0,-FD443*'Funding Plan'!$E$74/12),-FD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$441=1,0,-FE443*'Funding Plan'!$E$74/12),-FE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$441=1,0,-FF443*'Funding Plan'!$E$74/12),-FF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$441=1,0,-FG443*'Funding Plan'!$E$74/12),-FG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$441=1,0,-FH443*'Funding Plan'!$E$74/12),-FH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$441=1,0,-FI443*'Funding Plan'!$E$74/12),-FI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$441=1,0,-FJ443*'Funding Plan'!$E$74/12),-FJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$441=1,0,-FK443*'Funding Plan'!$E$74/12),-FK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$441=1,0,-FL443*'Funding Plan'!$E$74/12),-FL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$441=1,0,-FM443*'Funding Plan'!$E$74/12),-FM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$441=1,0,-FN443*'Funding Plan'!$E$74/12),-FN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$441=1,0,-FO443*'Funding Plan'!$E$74/12),-FO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$441=1,0,-FP443*'Funding Plan'!$E$74/12),-FP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$441=1,0,-FQ443*'Funding Plan'!$E$74/12),-FQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$441=1,0,-FR443*'Funding Plan'!$E$74/12),-FR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$441=1,0,-FS443*'Funding Plan'!$E$74/12),-FS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$441=1,0,-FT443*'Funding Plan'!$E$74/12),-FT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$441=1,0,-FU443*'Funding Plan'!$E$74/12),-FU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$441=1,0,-FV443*'Funding Plan'!$E$74/12),-FV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$441=1,0,-FW443*'Funding Plan'!$E$74/12),-FW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$441=1,0,-FX443*'Funding Plan'!$E$74/12),-FX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$441=1,0,-FY443*'Funding Plan'!$E$74/12),-FY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$441=1,0,-FZ443*'Funding Plan'!$E$74/12),-FZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$441=1,0,-GA443*'Funding Plan'!$E$74/12),-GA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$441=1,0,-GB443*'Funding Plan'!$E$74/12),-GB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$441=1,0,-GC443*'Funding Plan'!$E$74/12),-GC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$441=1,0,-GD443*'Funding Plan'!$E$74/12),-GD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$441=1,0,-GE443*'Funding Plan'!$E$74/12),-GE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$441=1,0,-GF443*'Funding Plan'!$E$74/12),-GF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$441=1,0,-GG443*'Funding Plan'!$E$74/12),-GG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$441=1,0,-GH443*'Funding Plan'!$E$74/12),-GH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$441=1,0,-GI443*'Funding Plan'!$E$74/12),-GI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$441=1,0,-GJ443*'Funding Plan'!$E$74/12),-GJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$441=1,0,-GK443*'Funding Plan'!$E$74/12),-GK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$441=1,0,-GL443*'Funding Plan'!$E$74/12),-GL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$441=1,0,-GM443*'Funding Plan'!$E$74/12),-GM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$441=1,0,-GN443*'Funding Plan'!$E$74/12),-GN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$441=1,0,-GO443*'Funding Plan'!$E$74/12),-GO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$441=1,0,-GP443*'Funding Plan'!$E$74/12),-GP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$441=1,0,-GQ443*'Funding Plan'!$E$74/12),-GQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$441=1,0,-GR443*'Funding Plan'!$E$74/12),-GR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$441=1,0,-GS443*'Funding Plan'!$E$74/12),-GS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$441=1,0,-GT443*'Funding Plan'!$E$74/12),-GT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$441=1,0,-GU443*'Funding Plan'!$E$74/12),-GU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$441=1,0,-GV443*'Funding Plan'!$E$74/12),-GV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$441=1,0,-GW443*'Funding Plan'!$E$74/12),-GW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$441=1,0,-GX443*'Funding Plan'!$E$74/12),-GX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$441=1,0,-GY443*'Funding Plan'!$E$74/12),-GY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$441=1,0,-GZ443*'Funding Plan'!$E$74/12),-GZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$441=1,0,-HA443*'Funding Plan'!$E$74/12),-HA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$441=1,0,-HB443*'Funding Plan'!$E$74/12),-HB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$441=1,0,-HC443*'Funding Plan'!$E$74/12),-HC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$441=1,0,-HD443*'Funding Plan'!$E$74/12),-HD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$441=1,0,-HE443*'Funding Plan'!$E$74/12),-HE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$441=1,0,-HF443*'Funding Plan'!$E$74/12),-HF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$441=1,0,-HG443*'Funding Plan'!$E$74/12),-HG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$441=1,0,-HH443*'Funding Plan'!$E$74/12),-HH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$441=1,0,-HI443*'Funding Plan'!$E$74/12),-HI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$441=1,0,-HJ443*'Funding Plan'!$E$74/12),-HJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$441=1,0,-HK443*'Funding Plan'!$E$74/12),-HK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$441=1,0,-HL443*'Funding Plan'!$E$74/12),-HL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$441=1,0,-HM443*'Funding Plan'!$E$74/12),-HM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$441=1,0,-HN443*'Funding Plan'!$E$74/12),-HN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$441=1,0,-HO443*'Funding Plan'!$E$74/12),-HO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$441=1,0,-HP443*'Funding Plan'!$E$74/12),-HP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$441=1,0,-HQ443*'Funding Plan'!$E$74/12),-HQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$441=1,0,-HR443*'Funding Plan'!$E$74/12),-HR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$441=1,0,-HS443*'Funding Plan'!$E$74/12),-HS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$441=1,0,-HT443*'Funding Plan'!$E$74/12),-HT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$441=1,0,-HU443*'Funding Plan'!$E$74/12),-HU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$441=1,0,-HV443*'Funding Plan'!$E$74/12),-HV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$441=1,0,-HW443*'Funding Plan'!$E$74/12),-HW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$441=1,0,-HX443*'Funding Plan'!$E$74/12),-HX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$441=1,0,-HY443*'Funding Plan'!$E$74/12),-HY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$441=1,0,-HZ443*'Funding Plan'!$E$74/12),-HZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$441=1,0,-IA443*'Funding Plan'!$E$74/12),-IA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$441=1,0,-IB443*'Funding Plan'!$E$74/12),-IB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$441=1,0,-IC443*'Funding Plan'!$E$74/12),-IC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$441=1,0,-ID443*'Funding Plan'!$E$74/12),-ID443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$441=1,0,-IE443*'Funding Plan'!$E$74/12),-IE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$441=1,0,-IF443*'Funding Plan'!$E$74/12),-IF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$441=1,0,-IG443*'Funding Plan'!$E$74/12),-IG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$441=1,0,-IH443*'Funding Plan'!$E$74/12),-IH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$441=1,0,-II443*'Funding Plan'!$E$74/12),-II443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$441=1,0,-IJ443*'Funding Plan'!$E$74/12),-IJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$441=1,0,-IK443*'Funding Plan'!$E$74/12),-IK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$441=1,0,-IL443*'Funding Plan'!$E$74/12),-IL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$441=1,0,-IM443*'Funding Plan'!$E$74/12),-IM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$441=1,0,-IN443*'Funding Plan'!$E$74/12),-IN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$441=1,0,-IO443*'Funding Plan'!$E$74/12),-IO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$441=1,0,-IP443*'Funding Plan'!$E$74/12),-IP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$441=1,0,-IQ443*'Funding Plan'!$E$74/12),-IQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$441=1,0,-IR443*'Funding Plan'!$E$74/12),-IR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$441=1,0,-IS443*'Funding Plan'!$E$74/12),-IS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$441=1,0,-IT443*'Funding Plan'!$E$74/12),-IT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$441=1,0,-IU443*'Funding Plan'!$E$74/12),-IU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$441=1,0,-IV443*'Funding Plan'!$E$74/12),-IV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$441=1,0,-IW443*'Funding Plan'!$E$74/12),-IW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$441=1,0,-IX443*'Funding Plan'!$E$74/12),-IX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$441=1,0,-IY443*'Funding Plan'!$E$74/12),-IY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$441=1,0,-IZ443*'Funding Plan'!$E$74/12),-IZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$441=1,0,-JA443*'Funding Plan'!$E$74/12),-JA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$441=1,0,-JB443*'Funding Plan'!$E$74/12),-JB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$441=1,0,-JC443*'Funding Plan'!$E$74/12),-JC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$441=1,0,-JD443*'Funding Plan'!$E$74/12),-JD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$441=1,0,-JE443*'Funding Plan'!$E$74/12),-JE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$441=1,0,-JF443*'Funding Plan'!$E$74/12),-JF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$441=1,0,-JG443*'Funding Plan'!$E$74/12),-JG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$441=1,0,-JH443*'Funding Plan'!$E$74/12),-JH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$441=1,0,-JI443*'Funding Plan'!$E$74/12),-JI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$441=1,0,-JJ443*'Funding Plan'!$E$74/12),-JJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$441=1,0,-JK443*'Funding Plan'!$E$74/12),-JK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$441=1,0,-JL443*'Funding Plan'!$E$74/12),-JL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$441=1,0,-JM443*'Funding Plan'!$E$74/12),-JM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$441=1,0,-JN443*'Funding Plan'!$E$74/12),-JN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$441=1,0,-JO443*'Funding Plan'!$E$74/12),-JO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$441=1,0,-JP443*'Funding Plan'!$E$74/12),-JP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$441=1,0,-JQ443*'Funding Plan'!$E$74/12),-JQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$441=1,0,-JR443*'Funding Plan'!$E$74/12),-JR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$441=1,0,-JS443*'Funding Plan'!$E$74/12),-JS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$441=1,0,-JT443*'Funding Plan'!$E$74/12),-JT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$441=1,0,-JU443*'Funding Plan'!$E$74/12),-JU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$441=1,0,-JV443*'Funding Plan'!$E$74/12),-JV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$441=1,0,-JW443*'Funding Plan'!$E$74/12),-JW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$441=1,0,-JX443*'Funding Plan'!$E$74/12),-JX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$441=1,0,-JY443*'Funding Plan'!$E$74/12),-JY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$441=1,0,-JZ443*'Funding Plan'!$E$74/12),-JZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$441=1,0,-KA443*'Funding Plan'!$E$74/12),-KA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$441=1,0,-KB443*'Funding Plan'!$E$74/12),-KB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$441=1,0,-KC443*'Funding Plan'!$E$74/12),-KC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$441=1,0,-KD443*'Funding Plan'!$E$74/12),-KD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$441=1,0,-KE443*'Funding Plan'!$E$74/12),-KE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$441=1,0,-KF443*'Funding Plan'!$E$74/12),-KF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$441=1,0,-KG443*'Funding Plan'!$E$74/12),-KG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$441=1,0,-KH443*'Funding Plan'!$E$74/12),-KH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$441=1,0,-KI443*'Funding Plan'!$E$74/12),-KI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$441=1,0,-KJ443*'Funding Plan'!$E$74/12),-KJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$441=1,0,-KK443*'Funding Plan'!$E$74/12),-KK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$441=1,0,-KL443*'Funding Plan'!$E$74/12),-KL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$441=1,0,-KM443*'Funding Plan'!$E$74/12),-KM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$441=1,0,-KN443*'Funding Plan'!$E$74/12),-KN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$441=1,0,-KO443*'Funding Plan'!$E$74/12),-KO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$441=1,0,-KP443*'Funding Plan'!$E$74/12),-KP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$441=1,0,-KQ443*'Funding Plan'!$E$74/12),-KQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$441=1,0,-KR443*'Funding Plan'!$E$74/12),-KR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$441=1,0,-KS443*'Funding Plan'!$E$74/12),-KS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$441=1,0,-KT443*'Funding Plan'!$E$74/12),-KT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$441=1,0,-KU443*'Funding Plan'!$E$74/12),-KU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$441=1,0,-KV443*'Funding Plan'!$E$74/12),-KV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$441=1,0,-KW443*'Funding Plan'!$E$74/12),-KW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$441=1,0,-KX443*'Funding Plan'!$E$74/12),-KX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$441=1,0,-KY443*'Funding Plan'!$E$74/12),-KY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$441=1,0,-KZ443*'Funding Plan'!$E$74/12),-KZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$441=1,0,-LA443*'Funding Plan'!$E$74/12),-LA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$441=1,0,-LB443*'Funding Plan'!$E$74/12),-LB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$441=1,0,-LC443*'Funding Plan'!$E$74/12),-LC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$441=1,0,-LD443*'Funding Plan'!$E$74/12),-LD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$441=1,0,-LE443*'Funding Plan'!$E$74/12),-LE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$441=1,0,-LF443*'Funding Plan'!$E$74/12),-LF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$441=1,0,-LG443*'Funding Plan'!$E$74/12),-LG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$441=1,0,-LH443*'Funding Plan'!$E$74/12),-LH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$441=1,0,-LI443*'Funding Plan'!$E$74/12),-LI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$441=1,0,-LJ443*'Funding Plan'!$E$74/12),-LJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$441=1,0,-LK443*'Funding Plan'!$E$74/12),-LK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$441=1,0,-LL443*'Funding Plan'!$E$74/12),-LL443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$441=1,0,-LM443*'Funding Plan'!$E$74/12),-LM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$441=1,0,-LN443*'Funding Plan'!$E$74/12),-LN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$441=1,0,-LO443*'Funding Plan'!$E$74/12),-LO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$441=1,0,-LP443*'Funding Plan'!$E$74/12),-LP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$441=1,0,-LQ443*'Funding Plan'!$E$74/12),-LQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$441=1,0,-LR443*'Funding Plan'!$E$74/12),-LR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$441=1,0,-LS443*'Funding Plan'!$E$74/12),-LS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$441=1,0,-LT443*'Funding Plan'!$E$74/12),-LT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$441=1,0,-LU443*'Funding Plan'!$E$74/12),-LU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$441=1,0,-LV443*'Funding Plan'!$E$74/12),-LV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$441=1,0,-LW443*'Funding Plan'!$E$74/12),-LW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$441=1,0,-LX443*'Funding Plan'!$E$74/12),-LX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$441=1,0,-LY443*'Funding Plan'!$E$74/12),-LY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$441=1,0,-LZ443*'Funding Plan'!$E$74/12),-LZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$441=1,0,-MA443*'Funding Plan'!$E$74/12),-MA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$441=1,0,-MB443*'Funding Plan'!$E$74/12),-MB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$441=1,0,-MC443*'Funding Plan'!$E$74/12),-MC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$441=1,0,-MD443*'Funding Plan'!$E$74/12),-MD443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$441=1,0,-ME443*'Funding Plan'!$E$74/12),-ME443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$441=1,0,-MF443*'Funding Plan'!$E$74/12),-MF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$441=1,0,-MG443*'Funding Plan'!$E$74/12),-MG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$441=1,0,-MH443*'Funding Plan'!$E$74/12),-MH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$441=1,0,-MI443*'Funding Plan'!$E$74/12),-MI443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$441=1,0,-MJ443*'Funding Plan'!$E$74/12),-MJ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$441=1,0,-MK443*'Funding Plan'!$E$74/12),-MK443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$441=1,0,-ML443*'Funding Plan'!$E$74/12),-ML443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$441=1,0,-MM443*'Funding Plan'!$E$74/12),-MM443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$441=1,0,-MN443*'Funding Plan'!$E$74/12),-MN443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$441=1,0,-MO443*'Funding Plan'!$E$74/12),-MO443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$441=1,0,-MP443*'Funding Plan'!$E$74/12),-MP443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$441=1,0,-MQ443*'Funding Plan'!$E$74/12),-MQ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$441=1,0,-MR443*'Funding Plan'!$E$74/12),-MR443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$441=1,0,-MS443*'Funding Plan'!$E$74/12),-MS443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$441=1,0,-MT443*'Funding Plan'!$E$74/12),-MT443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$441=1,0,-MU443*'Funding Plan'!$E$74/12),-MU443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$441=1,0,-MV443*'Funding Plan'!$E$74/12),-MV443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$441=1,0,-MW443*'Funding Plan'!$E$74/12),-MW443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$441=1,0,-MX443*'Funding Plan'!$E$74/12),-MX443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$441=1,0,-MY443*'Funding Plan'!$E$74/12),-MY443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$441=1,0,-MZ443*'Funding Plan'!$E$74/12),-MZ443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$441=1,0,-NA443*'Funding Plan'!$E$74/12),-NA443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$441=1,0,-NB443*'Funding Plan'!$E$74/12),-NB443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$441=1,0,-NC443*'Funding Plan'!$E$74/12),-NC443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$441=1,0,-ND443*'Funding Plan'!$E$74/12),-ND443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$441=1,0,-NE443*'Funding Plan'!$E$74/12),-NE443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$441=1,0,-NF443*'Funding Plan'!$E$74/12),-NF443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$441=1,0,-NG443*'Funding Plan'!$E$74/12),-NG443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$441=1,0,-NH443*'Funding Plan'!$E$74/12),-NH443*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$441=1,0,-NI443*'Funding Plan'!$E$74/12),-NI443*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C444+C446","v":0},{"$f":"+D444+D446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP444+BP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB444+EB446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN444+GN446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ444+IZ446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL444+LL446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B441=1,C441=0),C443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$441=1,'Funding Plan'!$E$71,0),IF(C$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C441=1,D441=0),D443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$441=1,'Funding Plan'!$E$71,0),IF(D$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D441=1,E441=0),E443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$441=1,'Funding Plan'!$E$71,0),IF(E$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E441=1,F441=0),F443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$441=1,'Funding Plan'!$E$71,0),IF(F$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F441=1,G441=0),G443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$441=1,'Funding Plan'!$E$71,0),IF(G$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G441=1,H441=0),H443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$441=1,'Funding Plan'!$E$71,0),IF(H$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H441=1,I441=0),I443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$441=1,'Funding Plan'!$E$71,0),IF(I$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I441=1,J441=0),J443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$441=1,'Funding Plan'!$E$71,0),IF(J$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J441=1,K441=0),K443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$441=1,'Funding Plan'!$E$71,0),IF(K$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K441=1,L441=0),L443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$441=1,'Funding Plan'!$E$71,0),IF(L$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L441=1,M441=0),M443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$441=1,'Funding Plan'!$E$71,0),IF(M$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M441=1,N441=0),N443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$441=1,'Funding Plan'!$E$71,0),IF(N$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N441=1,O441=0),O443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$441=1,'Funding Plan'!$E$71,0),IF(O$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O441=1,P441=0),P443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$441=1,'Funding Plan'!$E$71,0),IF(P$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P441=1,Q441=0),Q443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$441=1,'Funding Plan'!$E$71,0),IF(Q$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q441=1,R441=0),R443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$441=1,'Funding Plan'!$E$71,0),IF(R$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R441=1,S441=0),S443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$441=1,'Funding Plan'!$E$71,0),IF(S$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S441=1,T441=0),T443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$441=1,'Funding Plan'!$E$71,0),IF(T$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T441=1,U441=0),U443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$441=1,'Funding Plan'!$E$71,0),IF(U$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U441=1,V441=0),V443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$441=1,'Funding Plan'!$E$71,0),IF(V$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V441=1,W441=0),W443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$441=1,'Funding Plan'!$E$71,0),IF(W$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W441=1,X441=0),X443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$441=1,'Funding Plan'!$E$71,0),IF(X$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X441=1,Y441=0),Y443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$441=1,'Funding Plan'!$E$71,0),IF(Y$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y441=1,Z441=0),Z443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$441=1,'Funding Plan'!$E$71,0),IF(Z$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z441=1,AA441=0),AA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$441=1,'Funding Plan'!$E$71,0),IF(AA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA441=1,AB441=0),AB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$441=1,'Funding Plan'!$E$71,0),IF(AB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB441=1,AC441=0),AC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$441=1,'Funding Plan'!$E$71,0),IF(AC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC441=1,AD441=0),AD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$441=1,'Funding Plan'!$E$71,0),IF(AD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD441=1,AE441=0),AE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$441=1,'Funding Plan'!$E$71,0),IF(AE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE441=1,AF441=0),AF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$441=1,'Funding Plan'!$E$71,0),IF(AF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF441=1,AG441=0),AG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$441=1,'Funding Plan'!$E$71,0),IF(AG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG441=1,AH441=0),AH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$441=1,'Funding Plan'!$E$71,0),IF(AH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH441=1,AI441=0),AI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$441=1,'Funding Plan'!$E$71,0),IF(AI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI441=1,AJ441=0),AJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$441=1,'Funding Plan'!$E$71,0),IF(AJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ441=1,AK441=0),AK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$441=1,'Funding Plan'!$E$71,0),IF(AK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK441=1,AL441=0),AL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$441=1,'Funding Plan'!$E$71,0),IF(AL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL441=1,AM441=0),AM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$441=1,'Funding Plan'!$E$71,0),IF(AM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM441=1,AN441=0),AN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$441=1,'Funding Plan'!$E$71,0),IF(AN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN441=1,AO441=0),AO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$441=1,'Funding Plan'!$E$71,0),IF(AO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO441=1,AP441=0),AP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$441=1,'Funding Plan'!$E$71,0),IF(AP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP441=1,AQ441=0),AQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$441=1,'Funding Plan'!$E$71,0),IF(AQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ441=1,AR441=0),AR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$441=1,'Funding Plan'!$E$71,0),IF(AR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR441=1,AS441=0),AS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$441=1,'Funding Plan'!$E$71,0),IF(AS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS441=1,AT441=0),AT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$441=1,'Funding Plan'!$E$71,0),IF(AT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT441=1,AU441=0),AU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$441=1,'Funding Plan'!$E$71,0),IF(AU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU441=1,AV441=0),AV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$441=1,'Funding Plan'!$E$71,0),IF(AV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV441=1,AW441=0),AW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$441=1,'Funding Plan'!$E$71,0),IF(AW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW441=1,AX441=0),AX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$441=1,'Funding Plan'!$E$71,0),IF(AX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX441=1,AY441=0),AY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$441=1,'Funding Plan'!$E$71,0),IF(AY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY441=1,AZ441=0),AZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$441=1,'Funding Plan'!$E$71,0),IF(AZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ441=1,BA441=0),BA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$441=1,'Funding Plan'!$E$71,0),IF(BA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA441=1,BB441=0),BB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$441=1,'Funding Plan'!$E$71,0),IF(BB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB441=1,BC441=0),BC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$441=1,'Funding Plan'!$E$71,0),IF(BC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC441=1,BD441=0),BD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$441=1,'Funding Plan'!$E$71,0),IF(BD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD441=1,BE441=0),BE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$441=1,'Funding Plan'!$E$71,0),IF(BE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE441=1,BF441=0),BF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$441=1,'Funding Plan'!$E$71,0),IF(BF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF441=1,BG441=0),BG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$441=1,'Funding Plan'!$E$71,0),IF(BG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG441=1,BH441=0),BH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$441=1,'Funding Plan'!$E$71,0),IF(BH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH441=1,BI441=0),BI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$441=1,'Funding Plan'!$E$71,0),IF(BI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI441=1,BJ441=0),BJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$441=1,'Funding Plan'!$E$71,0),IF(BJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ441=1,BK441=0),BK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$441=1,'Funding Plan'!$E$71,0),IF(BK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK441=1,BL441=0),BL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$441=1,'Funding Plan'!$E$71,0),IF(BL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL441=1,BM441=0),BM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$441=1,'Funding Plan'!$E$71,0),IF(BM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM441=1,BN441=0),BN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$441=1,'Funding Plan'!$E$71,0),IF(BN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN441=1,BO441=0),BO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$441=1,'Funding Plan'!$E$71,0),IF(BO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO441=1,BP441=0),BP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$441=1,'Funding Plan'!$E$71,0),IF(BP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP441=1,BQ441=0),BQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$441=1,'Funding Plan'!$E$71,0),IF(BQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ441=1,BR441=0),BR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$441=1,'Funding Plan'!$E$71,0),IF(BR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR441=1,BS441=0),BS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$441=1,'Funding Plan'!$E$71,0),IF(BS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS441=1,BT441=0),BT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$441=1,'Funding Plan'!$E$71,0),IF(BT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT441=1,BU441=0),BU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$441=1,'Funding Plan'!$E$71,0),IF(BU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU441=1,BV441=0),BV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$441=1,'Funding Plan'!$E$71,0),IF(BV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV441=1,BW441=0),BW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$441=1,'Funding Plan'!$E$71,0),IF(BW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW441=1,BX441=0),BX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$441=1,'Funding Plan'!$E$71,0),IF(BX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX441=1,BY441=0),BY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$441=1,'Funding Plan'!$E$71,0),IF(BY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY441=1,BZ441=0),BZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$441=1,'Funding Plan'!$E$71,0),IF(BZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ441=1,CA441=0),CA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$441=1,'Funding Plan'!$E$71,0),IF(CA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA441=1,CB441=0),CB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$441=1,'Funding Plan'!$E$71,0),IF(CB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB441=1,CC441=0),CC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$441=1,'Funding Plan'!$E$71,0),IF(CC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC441=1,CD441=0),CD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$441=1,'Funding Plan'!$E$71,0),IF(CD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD441=1,CE441=0),CE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$441=1,'Funding Plan'!$E$71,0),IF(CE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE441=1,CF441=0),CF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$441=1,'Funding Plan'!$E$71,0),IF(CF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF441=1,CG441=0),CG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$441=1,'Funding Plan'!$E$71,0),IF(CG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG441=1,CH441=0),CH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$441=1,'Funding Plan'!$E$71,0),IF(CH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH441=1,CI441=0),CI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$441=1,'Funding Plan'!$E$71,0),IF(CI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI441=1,CJ441=0),CJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$441=1,'Funding Plan'!$E$71,0),IF(CJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ441=1,CK441=0),CK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$441=1,'Funding Plan'!$E$71,0),IF(CK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK441=1,CL441=0),CL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$441=1,'Funding Plan'!$E$71,0),IF(CL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL441=1,CM441=0),CM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$441=1,'Funding Plan'!$E$71,0),IF(CM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM441=1,CN441=0),CN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$441=1,'Funding Plan'!$E$71,0),IF(CN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN441=1,CO441=0),CO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$441=1,'Funding Plan'!$E$71,0),IF(CO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO441=1,CP441=0),CP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$441=1,'Funding Plan'!$E$71,0),IF(CP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP441=1,CQ441=0),CQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$441=1,'Funding Plan'!$E$71,0),IF(CQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ441=1,CR441=0),CR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$441=1,'Funding Plan'!$E$71,0),IF(CR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR441=1,CS441=0),CS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$441=1,'Funding Plan'!$E$71,0),IF(CS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS441=1,CT441=0),CT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$441=1,'Funding Plan'!$E$71,0),IF(CT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT441=1,CU441=0),CU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$441=1,'Funding Plan'!$E$71,0),IF(CU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU441=1,CV441=0),CV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$441=1,'Funding Plan'!$E$71,0),IF(CV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV441=1,CW441=0),CW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$441=1,'Funding Plan'!$E$71,0),IF(CW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW441=1,CX441=0),CX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$441=1,'Funding Plan'!$E$71,0),IF(CX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX441=1,CY441=0),CY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$441=1,'Funding Plan'!$E$71,0),IF(CY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY441=1,CZ441=0),CZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$441=1,'Funding Plan'!$E$71,0),IF(CZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ441=1,DA441=0),DA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$441=1,'Funding Plan'!$E$71,0),IF(DA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA441=1,DB441=0),DB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$441=1,'Funding Plan'!$E$71,0),IF(DB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB441=1,DC441=0),DC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$441=1,'Funding Plan'!$E$71,0),IF(DC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC441=1,DD441=0),DD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$441=1,'Funding Plan'!$E$71,0),IF(DD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD441=1,DE441=0),DE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$441=1,'Funding Plan'!$E$71,0),IF(DE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE441=1,DF441=0),DF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$441=1,'Funding Plan'!$E$71,0),IF(DF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF441=1,DG441=0),DG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$441=1,'Funding Plan'!$E$71,0),IF(DG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG441=1,DH441=0),DH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$441=1,'Funding Plan'!$E$71,0),IF(DH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH441=1,DI441=0),DI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$441=1,'Funding Plan'!$E$71,0),IF(DI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI441=1,DJ441=0),DJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$441=1,'Funding Plan'!$E$71,0),IF(DJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ441=1,DK441=0),DK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$441=1,'Funding Plan'!$E$71,0),IF(DK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK441=1,DL441=0),DL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$441=1,'Funding Plan'!$E$71,0),IF(DL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL441=1,DM441=0),DM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$441=1,'Funding Plan'!$E$71,0),IF(DM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM441=1,DN441=0),DN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$441=1,'Funding Plan'!$E$71,0),IF(DN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN441=1,DO441=0),DO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$441=1,'Funding Plan'!$E$71,0),IF(DO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO441=1,DP441=0),DP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$441=1,'Funding Plan'!$E$71,0),IF(DP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP441=1,DQ441=0),DQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$441=1,'Funding Plan'!$E$71,0),IF(DQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ441=1,DR441=0),DR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$441=1,'Funding Plan'!$E$71,0),IF(DR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR441=1,DS441=0),DS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$441=1,'Funding Plan'!$E$71,0),IF(DS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS441=1,DT441=0),DT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$441=1,'Funding Plan'!$E$71,0),IF(DT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT441=1,DU441=0),DU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$441=1,'Funding Plan'!$E$71,0),IF(DU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU441=1,DV441=0),DV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$441=1,'Funding Plan'!$E$71,0),IF(DV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV441=1,DW441=0),DW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$441=1,'Funding Plan'!$E$71,0),IF(DW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW441=1,DX441=0),DX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$441=1,'Funding Plan'!$E$71,0),IF(DX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX441=1,DY441=0),DY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$441=1,'Funding Plan'!$E$71,0),IF(DY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY441=1,DZ441=0),DZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$441=1,'Funding Plan'!$E$71,0),IF(DZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ441=1,EA441=0),EA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$441=1,'Funding Plan'!$E$71,0),IF(EA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA441=1,EB441=0),EB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$441=1,'Funding Plan'!$E$71,0),IF(EB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB441=1,EC441=0),EC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$441=1,'Funding Plan'!$E$71,0),IF(EC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC441=1,ED441=0),ED443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$441=1,'Funding Plan'!$E$71,0),IF(ED$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED441=1,EE441=0),EE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$441=1,'Funding Plan'!$E$71,0),IF(EE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE441=1,EF441=0),EF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$441=1,'Funding Plan'!$E$71,0),IF(EF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF441=1,EG441=0),EG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$441=1,'Funding Plan'!$E$71,0),IF(EG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG441=1,EH441=0),EH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$441=1,'Funding Plan'!$E$71,0),IF(EH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH441=1,EI441=0),EI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$441=1,'Funding Plan'!$E$71,0),IF(EI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI441=1,EJ441=0),EJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$441=1,'Funding Plan'!$E$71,0),IF(EJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ441=1,EK441=0),EK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$441=1,'Funding Plan'!$E$71,0),IF(EK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK441=1,EL441=0),EL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$441=1,'Funding Plan'!$E$71,0),IF(EL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL441=1,EM441=0),EM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$441=1,'Funding Plan'!$E$71,0),IF(EM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM441=1,EN441=0),EN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$441=1,'Funding Plan'!$E$71,0),IF(EN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN441=1,EO441=0),EO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$441=1,'Funding Plan'!$E$71,0),IF(EO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO441=1,EP441=0),EP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$441=1,'Funding Plan'!$E$71,0),IF(EP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP441=1,EQ441=0),EQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$441=1,'Funding Plan'!$E$71,0),IF(EQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ441=1,ER441=0),ER443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$441=1,'Funding Plan'!$E$71,0),IF(ER$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER441=1,ES441=0),ES443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$441=1,'Funding Plan'!$E$71,0),IF(ES$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES441=1,ET441=0),ET443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$441=1,'Funding Plan'!$E$71,0),IF(ET$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET441=1,EU441=0),EU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$441=1,'Funding Plan'!$E$71,0),IF(EU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU441=1,EV441=0),EV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$441=1,'Funding Plan'!$E$71,0),IF(EV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV441=1,EW441=0),EW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$441=1,'Funding Plan'!$E$71,0),IF(EW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW441=1,EX441=0),EX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$441=1,'Funding Plan'!$E$71,0),IF(EX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX441=1,EY441=0),EY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$441=1,'Funding Plan'!$E$71,0),IF(EY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY441=1,EZ441=0),EZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$441=1,'Funding Plan'!$E$71,0),IF(EZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ441=1,FA441=0),FA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$441=1,'Funding Plan'!$E$71,0),IF(FA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA441=1,FB441=0),FB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$441=1,'Funding Plan'!$E$71,0),IF(FB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB441=1,FC441=0),FC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$441=1,'Funding Plan'!$E$71,0),IF(FC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC441=1,FD441=0),FD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$441=1,'Funding Plan'!$E$71,0),IF(FD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD441=1,FE441=0),FE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$441=1,'Funding Plan'!$E$71,0),IF(FE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE441=1,FF441=0),FF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$441=1,'Funding Plan'!$E$71,0),IF(FF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF441=1,FG441=0),FG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$441=1,'Funding Plan'!$E$71,0),IF(FG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG441=1,FH441=0),FH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$441=1,'Funding Plan'!$E$71,0),IF(FH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH441=1,FI441=0),FI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$441=1,'Funding Plan'!$E$71,0),IF(FI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI441=1,FJ441=0),FJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$441=1,'Funding Plan'!$E$71,0),IF(FJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ441=1,FK441=0),FK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$441=1,'Funding Plan'!$E$71,0),IF(FK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK441=1,FL441=0),FL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$441=1,'Funding Plan'!$E$71,0),IF(FL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL441=1,FM441=0),FM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$441=1,'Funding Plan'!$E$71,0),IF(FM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM441=1,FN441=0),FN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$441=1,'Funding Plan'!$E$71,0),IF(FN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN441=1,FO441=0),FO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$441=1,'Funding Plan'!$E$71,0),IF(FO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO441=1,FP441=0),FP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$441=1,'Funding Plan'!$E$71,0),IF(FP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP441=1,FQ441=0),FQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$441=1,'Funding Plan'!$E$71,0),IF(FQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ441=1,FR441=0),FR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$441=1,'Funding Plan'!$E$71,0),IF(FR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR441=1,FS441=0),FS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$441=1,'Funding Plan'!$E$71,0),IF(FS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS441=1,FT441=0),FT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$441=1,'Funding Plan'!$E$71,0),IF(FT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT441=1,FU441=0),FU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$441=1,'Funding Plan'!$E$71,0),IF(FU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU441=1,FV441=0),FV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$441=1,'Funding Plan'!$E$71,0),IF(FV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV441=1,FW441=0),FW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$441=1,'Funding Plan'!$E$71,0),IF(FW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW441=1,FX441=0),FX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$441=1,'Funding Plan'!$E$71,0),IF(FX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX441=1,FY441=0),FY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$441=1,'Funding Plan'!$E$71,0),IF(FY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY441=1,FZ441=0),FZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$441=1,'Funding Plan'!$E$71,0),IF(FZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ441=1,GA441=0),GA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$441=1,'Funding Plan'!$E$71,0),IF(GA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA441=1,GB441=0),GB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$441=1,'Funding Plan'!$E$71,0),IF(GB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB441=1,GC441=0),GC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$441=1,'Funding Plan'!$E$71,0),IF(GC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC441=1,GD441=0),GD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$441=1,'Funding Plan'!$E$71,0),IF(GD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD441=1,GE441=0),GE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$441=1,'Funding Plan'!$E$71,0),IF(GE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE441=1,GF441=0),GF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$441=1,'Funding Plan'!$E$71,0),IF(GF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF441=1,GG441=0),GG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$441=1,'Funding Plan'!$E$71,0),IF(GG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG441=1,GH441=0),GH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$441=1,'Funding Plan'!$E$71,0),IF(GH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH441=1,GI441=0),GI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$441=1,'Funding Plan'!$E$71,0),IF(GI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI441=1,GJ441=0),GJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$441=1,'Funding Plan'!$E$71,0),IF(GJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ441=1,GK441=0),GK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$441=1,'Funding Plan'!$E$71,0),IF(GK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK441=1,GL441=0),GL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$441=1,'Funding Plan'!$E$71,0),IF(GL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL441=1,GM441=0),GM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$441=1,'Funding Plan'!$E$71,0),IF(GM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM441=1,GN441=0),GN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$441=1,'Funding Plan'!$E$71,0),IF(GN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN441=1,GO441=0),GO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$441=1,'Funding Plan'!$E$71,0),IF(GO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO441=1,GP441=0),GP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$441=1,'Funding Plan'!$E$71,0),IF(GP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP441=1,GQ441=0),GQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$441=1,'Funding Plan'!$E$71,0),IF(GQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ441=1,GR441=0),GR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$441=1,'Funding Plan'!$E$71,0),IF(GR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR441=1,GS441=0),GS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$441=1,'Funding Plan'!$E$71,0),IF(GS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS441=1,GT441=0),GT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$441=1,'Funding Plan'!$E$71,0),IF(GT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT441=1,GU441=0),GU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$441=1,'Funding Plan'!$E$71,0),IF(GU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU441=1,GV441=0),GV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$441=1,'Funding Plan'!$E$71,0),IF(GV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV441=1,GW441=0),GW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$441=1,'Funding Plan'!$E$71,0),IF(GW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW441=1,GX441=0),GX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$441=1,'Funding Plan'!$E$71,0),IF(GX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX441=1,GY441=0),GY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$441=1,'Funding Plan'!$E$71,0),IF(GY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY441=1,GZ441=0),GZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$441=1,'Funding Plan'!$E$71,0),IF(GZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ441=1,HA441=0),HA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$441=1,'Funding Plan'!$E$71,0),IF(HA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA441=1,HB441=0),HB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$441=1,'Funding Plan'!$E$71,0),IF(HB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB441=1,HC441=0),HC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$441=1,'Funding Plan'!$E$71,0),IF(HC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC441=1,HD441=0),HD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$441=1,'Funding Plan'!$E$71,0),IF(HD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD441=1,HE441=0),HE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$441=1,'Funding Plan'!$E$71,0),IF(HE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE441=1,HF441=0),HF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$441=1,'Funding Plan'!$E$71,0),IF(HF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF441=1,HG441=0),HG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$441=1,'Funding Plan'!$E$71,0),IF(HG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG441=1,HH441=0),HH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$441=1,'Funding Plan'!$E$71,0),IF(HH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH441=1,HI441=0),HI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$441=1,'Funding Plan'!$E$71,0),IF(HI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI441=1,HJ441=0),HJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$441=1,'Funding Plan'!$E$71,0),IF(HJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ441=1,HK441=0),HK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$441=1,'Funding Plan'!$E$71,0),IF(HK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK441=1,HL441=0),HL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$441=1,'Funding Plan'!$E$71,0),IF(HL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL441=1,HM441=0),HM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$441=1,'Funding Plan'!$E$71,0),IF(HM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM441=1,HN441=0),HN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$441=1,'Funding Plan'!$E$71,0),IF(HN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN441=1,HO441=0),HO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$441=1,'Funding Plan'!$E$71,0),IF(HO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO441=1,HP441=0),HP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$441=1,'Funding Plan'!$E$71,0),IF(HP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP441=1,HQ441=0),HQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$441=1,'Funding Plan'!$E$71,0),IF(HQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ441=1,HR441=0),HR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$441=1,'Funding Plan'!$E$71,0),IF(HR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR441=1,HS441=0),HS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$441=1,'Funding Plan'!$E$71,0),IF(HS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS441=1,HT441=0),HT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$441=1,'Funding Plan'!$E$71,0),IF(HT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT441=1,HU441=0),HU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$441=1,'Funding Plan'!$E$71,0),IF(HU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU441=1,HV441=0),HV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$441=1,'Funding Plan'!$E$71,0),IF(HV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV441=1,HW441=0),HW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$441=1,'Funding Plan'!$E$71,0),IF(HW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW441=1,HX441=0),HX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$441=1,'Funding Plan'!$E$71,0),IF(HX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX441=1,HY441=0),HY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$441=1,'Funding Plan'!$E$71,0),IF(HY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY441=1,HZ441=0),HZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$441=1,'Funding Plan'!$E$71,0),IF(HZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ441=1,IA441=0),IA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$441=1,'Funding Plan'!$E$71,0),IF(IA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA441=1,IB441=0),IB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$441=1,'Funding Plan'!$E$71,0),IF(IB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB441=1,IC441=0),IC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$441=1,'Funding Plan'!$E$71,0),IF(IC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC441=1,ID441=0),ID443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$441=1,'Funding Plan'!$E$71,0),IF(ID$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID441=1,IE441=0),IE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$441=1,'Funding Plan'!$E$71,0),IF(IE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE441=1,IF441=0),IF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$441=1,'Funding Plan'!$E$71,0),IF(IF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF441=1,IG441=0),IG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$441=1,'Funding Plan'!$E$71,0),IF(IG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG441=1,IH441=0),IH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$441=1,'Funding Plan'!$E$71,0),IF(IH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH441=1,II441=0),II443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$441=1,'Funding Plan'!$E$71,0),IF(II$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II441=1,IJ441=0),IJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$441=1,'Funding Plan'!$E$71,0),IF(IJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ441=1,IK441=0),IK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$441=1,'Funding Plan'!$E$71,0),IF(IK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK441=1,IL441=0),IL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$441=1,'Funding Plan'!$E$71,0),IF(IL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL441=1,IM441=0),IM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$441=1,'Funding Plan'!$E$71,0),IF(IM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM441=1,IN441=0),IN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$441=1,'Funding Plan'!$E$71,0),IF(IN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN441=1,IO441=0),IO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$441=1,'Funding Plan'!$E$71,0),IF(IO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO441=1,IP441=0),IP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$441=1,'Funding Plan'!$E$71,0),IF(IP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP441=1,IQ441=0),IQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$441=1,'Funding Plan'!$E$71,0),IF(IQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ441=1,IR441=0),IR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$441=1,'Funding Plan'!$E$71,0),IF(IR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR441=1,IS441=0),IS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$441=1,'Funding Plan'!$E$71,0),IF(IS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS441=1,IT441=0),IT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$441=1,'Funding Plan'!$E$71,0),IF(IT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT441=1,IU441=0),IU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$441=1,'Funding Plan'!$E$71,0),IF(IU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU441=1,IV441=0),IV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$441=1,'Funding Plan'!$E$71,0),IF(IV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV441=1,IW441=0),IW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$441=1,'Funding Plan'!$E$71,0),IF(IW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW441=1,IX441=0),IX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$441=1,'Funding Plan'!$E$71,0),IF(IX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX441=1,IY441=0),IY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$441=1,'Funding Plan'!$E$71,0),IF(IY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY441=1,IZ441=0),IZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$441=1,'Funding Plan'!$E$71,0),IF(IZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ441=1,JA441=0),JA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$441=1,'Funding Plan'!$E$71,0),IF(JA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA441=1,JB441=0),JB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$441=1,'Funding Plan'!$E$71,0),IF(JB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB441=1,JC441=0),JC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$441=1,'Funding Plan'!$E$71,0),IF(JC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC441=1,JD441=0),JD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$441=1,'Funding Plan'!$E$71,0),IF(JD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD441=1,JE441=0),JE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$441=1,'Funding Plan'!$E$71,0),IF(JE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE441=1,JF441=0),JF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$441=1,'Funding Plan'!$E$71,0),IF(JF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF441=1,JG441=0),JG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$441=1,'Funding Plan'!$E$71,0),IF(JG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG441=1,JH441=0),JH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$441=1,'Funding Plan'!$E$71,0),IF(JH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH441=1,JI441=0),JI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$441=1,'Funding Plan'!$E$71,0),IF(JI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI441=1,JJ441=0),JJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$441=1,'Funding Plan'!$E$71,0),IF(JJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ441=1,JK441=0),JK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$441=1,'Funding Plan'!$E$71,0),IF(JK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK441=1,JL441=0),JL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$441=1,'Funding Plan'!$E$71,0),IF(JL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL441=1,JM441=0),JM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$441=1,'Funding Plan'!$E$71,0),IF(JM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM441=1,JN441=0),JN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$441=1,'Funding Plan'!$E$71,0),IF(JN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN441=1,JO441=0),JO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$441=1,'Funding Plan'!$E$71,0),IF(JO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO441=1,JP441=0),JP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$441=1,'Funding Plan'!$E$71,0),IF(JP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP441=1,JQ441=0),JQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$441=1,'Funding Plan'!$E$71,0),IF(JQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ441=1,JR441=0),JR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$441=1,'Funding Plan'!$E$71,0),IF(JR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR441=1,JS441=0),JS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$441=1,'Funding Plan'!$E$71,0),IF(JS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS441=1,JT441=0),JT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$441=1,'Funding Plan'!$E$71,0),IF(JT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT441=1,JU441=0),JU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$441=1,'Funding Plan'!$E$71,0),IF(JU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU441=1,JV441=0),JV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$441=1,'Funding Plan'!$E$71,0),IF(JV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV441=1,JW441=0),JW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$441=1,'Funding Plan'!$E$71,0),IF(JW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW441=1,JX441=0),JX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$441=1,'Funding Plan'!$E$71,0),IF(JX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX441=1,JY441=0),JY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$441=1,'Funding Plan'!$E$71,0),IF(JY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY441=1,JZ441=0),JZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$441=1,'Funding Plan'!$E$71,0),IF(JZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ441=1,KA441=0),KA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$441=1,'Funding Plan'!$E$71,0),IF(KA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA441=1,KB441=0),KB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$441=1,'Funding Plan'!$E$71,0),IF(KB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB441=1,KC441=0),KC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$441=1,'Funding Plan'!$E$71,0),IF(KC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC441=1,KD441=0),KD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$441=1,'Funding Plan'!$E$71,0),IF(KD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD441=1,KE441=0),KE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$441=1,'Funding Plan'!$E$71,0),IF(KE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE441=1,KF441=0),KF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$441=1,'Funding Plan'!$E$71,0),IF(KF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF441=1,KG441=0),KG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$441=1,'Funding Plan'!$E$71,0),IF(KG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG441=1,KH441=0),KH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$441=1,'Funding Plan'!$E$71,0),IF(KH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH441=1,KI441=0),KI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$441=1,'Funding Plan'!$E$71,0),IF(KI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI441=1,KJ441=0),KJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$441=1,'Funding Plan'!$E$71,0),IF(KJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ441=1,KK441=0),KK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$441=1,'Funding Plan'!$E$71,0),IF(KK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK441=1,KL441=0),KL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$441=1,'Funding Plan'!$E$71,0),IF(KL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL441=1,KM441=0),KM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$441=1,'Funding Plan'!$E$71,0),IF(KM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM441=1,KN441=0),KN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$441=1,'Funding Plan'!$E$71,0),IF(KN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN441=1,KO441=0),KO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$441=1,'Funding Plan'!$E$71,0),IF(KO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO441=1,KP441=0),KP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$441=1,'Funding Plan'!$E$71,0),IF(KP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP441=1,KQ441=0),KQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$441=1,'Funding Plan'!$E$71,0),IF(KQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ441=1,KR441=0),KR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$441=1,'Funding Plan'!$E$71,0),IF(KR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR441=1,KS441=0),KS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$441=1,'Funding Plan'!$E$71,0),IF(KS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS441=1,KT441=0),KT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$441=1,'Funding Plan'!$E$71,0),IF(KT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT441=1,KU441=0),KU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$441=1,'Funding Plan'!$E$71,0),IF(KU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU441=1,KV441=0),KV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$441=1,'Funding Plan'!$E$71,0),IF(KV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV441=1,KW441=0),KW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$441=1,'Funding Plan'!$E$71,0),IF(KW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW441=1,KX441=0),KX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$441=1,'Funding Plan'!$E$71,0),IF(KX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX441=1,KY441=0),KY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$441=1,'Funding Plan'!$E$71,0),IF(KY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY441=1,KZ441=0),KZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$441=1,'Funding Plan'!$E$71,0),IF(KZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ441=1,LA441=0),LA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$441=1,'Funding Plan'!$E$71,0),IF(LA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA441=1,LB441=0),LB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$441=1,'Funding Plan'!$E$71,0),IF(LB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB441=1,LC441=0),LC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$441=1,'Funding Plan'!$E$71,0),IF(LC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC441=1,LD441=0),LD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$441=1,'Funding Plan'!$E$71,0),IF(LD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD441=1,LE441=0),LE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$441=1,'Funding Plan'!$E$71,0),IF(LE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE441=1,LF441=0),LF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$441=1,'Funding Plan'!$E$71,0),IF(LF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF441=1,LG441=0),LG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$441=1,'Funding Plan'!$E$71,0),IF(LG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG441=1,LH441=0),LH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$441=1,'Funding Plan'!$E$71,0),IF(LH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH441=1,LI441=0),LI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$441=1,'Funding Plan'!$E$71,0),IF(LI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI441=1,LJ441=0),LJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$441=1,'Funding Plan'!$E$71,0),IF(LJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ441=1,LK441=0),LK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$441=1,'Funding Plan'!$E$71,0),IF(LK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK441=1,LL441=0),LL443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$441=1,'Funding Plan'!$E$71,0),IF(LL$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL441=1,LM441=0),LM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$441=1,'Funding Plan'!$E$71,0),IF(LM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM441=1,LN441=0),LN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$441=1,'Funding Plan'!$E$71,0),IF(LN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN441=1,LO441=0),LO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$441=1,'Funding Plan'!$E$71,0),IF(LO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO441=1,LP441=0),LP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$441=1,'Funding Plan'!$E$71,0),IF(LP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP441=1,LQ441=0),LQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$441=1,'Funding Plan'!$E$71,0),IF(LQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ441=1,LR441=0),LR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$441=1,'Funding Plan'!$E$71,0),IF(LR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR441=1,LS441=0),LS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$441=1,'Funding Plan'!$E$71,0),IF(LS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS441=1,LT441=0),LT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$441=1,'Funding Plan'!$E$71,0),IF(LT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT441=1,LU441=0),LU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$441=1,'Funding Plan'!$E$71,0),IF(LU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU441=1,LV441=0),LV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$441=1,'Funding Plan'!$E$71,0),IF(LV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV441=1,LW441=0),LW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$441=1,'Funding Plan'!$E$71,0),IF(LW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW441=1,LX441=0),LX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$441=1,'Funding Plan'!$E$71,0),IF(LX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX441=1,LY441=0),LY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$441=1,'Funding Plan'!$E$71,0),IF(LY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY441=1,LZ441=0),LZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$441=1,'Funding Plan'!$E$71,0),IF(LZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ441=1,MA441=0),MA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$441=1,'Funding Plan'!$E$71,0),IF(MA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA441=1,MB441=0),MB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$441=1,'Funding Plan'!$E$71,0),IF(MB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB441=1,MC441=0),MC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$441=1,'Funding Plan'!$E$71,0),IF(MC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC441=1,MD441=0),MD443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$441=1,'Funding Plan'!$E$71,0),IF(MD$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD441=1,ME441=0),ME443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$441=1,'Funding Plan'!$E$71,0),IF(ME$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME441=1,MF441=0),MF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$441=1,'Funding Plan'!$E$71,0),IF(MF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF441=1,MG441=0),MG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$441=1,'Funding Plan'!$E$71,0),IF(MG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG441=1,MH441=0),MH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$441=1,'Funding Plan'!$E$71,0),IF(MH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH441=1,MI441=0),MI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$441=1,'Funding Plan'!$E$71,0),IF(MI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI441=1,MJ441=0),MJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$441=1,'Funding Plan'!$E$71,0),IF(MJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ441=1,MK441=0),MK443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$441=1,'Funding Plan'!$E$71,0),IF(MK$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK441=1,ML441=0),ML443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$441=1,'Funding Plan'!$E$71,0),IF(ML$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML441=1,MM441=0),MM443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$441=1,'Funding Plan'!$E$71,0),IF(MM$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM441=1,MN441=0),MN443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$441=1,'Funding Plan'!$E$71,0),IF(MN$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN441=1,MO441=0),MO443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$441=1,'Funding Plan'!$E$71,0),IF(MO$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO441=1,MP441=0),MP443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$441=1,'Funding Plan'!$E$71,0),IF(MP$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP441=1,MQ441=0),MQ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$441=1,'Funding Plan'!$E$71,0),IF(MQ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ441=1,MR441=0),MR443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$441=1,'Funding Plan'!$E$71,0),IF(MR$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR441=1,MS441=0),MS443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$441=1,'Funding Plan'!$E$71,0),IF(MS$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS441=1,MT441=0),MT443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$441=1,'Funding Plan'!$E$71,0),IF(MT$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT441=1,MU441=0),MU443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$441=1,'Funding Plan'!$E$71,0),IF(MU$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU441=1,MV441=0),MV443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$441=1,'Funding Plan'!$E$71,0),IF(MV$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV441=1,MW441=0),MW443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$441=1,'Funding Plan'!$E$71,0),IF(MW$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW441=1,MX441=0),MX443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$441=1,'Funding Plan'!$E$71,0),IF(MX$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX441=1,MY441=0),MY443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$441=1,'Funding Plan'!$E$71,0),IF(MY$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY441=1,MZ441=0),MZ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$441=1,'Funding Plan'!$E$71,0),IF(MZ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ441=1,NA441=0),NA443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$441=1,'Funding Plan'!$E$71,0),IF(NA$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA441=1,NB441=0),NB443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$441=1,'Funding Plan'!$E$71,0),IF(NB$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB441=1,NC441=0),NC443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$441=1,'Funding Plan'!$E$71,0),IF(NC$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC441=1,ND441=0),ND443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$441=1,'Funding Plan'!$E$71,0),IF(ND$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND441=1,NE441=0),NE443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$441=1,'Funding Plan'!$E$71,0),IF(NE$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE441=1,NF441=0),NF443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$441=1,'Funding Plan'!$E$71,0),IF(NF$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF441=1,NG441=0),NG443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$441=1,'Funding Plan'!$E$71,0),IF(NG$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG441=1,NH441=0),NH443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$441=1,'Funding Plan'!$E$71,0),IF(NH$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH441=1,NI441=0),NI443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$441=1,'Funding Plan'!$E$71,0),IF(NI$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI441=1,NJ441=0),NJ443,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$441>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$441+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$441=1,'Funding Plan'!$E$71,0),IF(NJ$441>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C443+C446","v":0},{"$f":"+D443+D446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP443+BP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB443+EB446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN443+GN446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ443+IZ446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL443+LL446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ439>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #10"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!C339,IF('Funding Plan'!$L$25='Funding Schedule'!C340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!D339,IF('Funding Plan'!$L$25='Funding Schedule'!D340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!E339,IF('Funding Plan'!$L$25='Funding Schedule'!E340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!F339,IF('Funding Plan'!$L$25='Funding Schedule'!F340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!G339,IF('Funding Plan'!$L$25='Funding Schedule'!G340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!H339,IF('Funding Plan'!$L$25='Funding Schedule'!H340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!I339,IF('Funding Plan'!$L$25='Funding Schedule'!I340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!J339,IF('Funding Plan'!$L$25='Funding Schedule'!J340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!K339,IF('Funding Plan'!$L$25='Funding Schedule'!K340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!L339,IF('Funding Plan'!$L$25='Funding Schedule'!L340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!M339,IF('Funding Plan'!$L$25='Funding Schedule'!M340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!N339,IF('Funding Plan'!$L$25='Funding Schedule'!N340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!O339,IF('Funding Plan'!$L$25='Funding Schedule'!O340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!P339,IF('Funding Plan'!$L$25='Funding Schedule'!P340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!Q339,IF('Funding Plan'!$L$25='Funding Schedule'!Q340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!R339,IF('Funding Plan'!$L$25='Funding Schedule'!R340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!S339,IF('Funding Plan'!$L$25='Funding Schedule'!S340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!T339,IF('Funding Plan'!$L$25='Funding Schedule'!T340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!U339,IF('Funding Plan'!$L$25='Funding Schedule'!U340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!V339,IF('Funding Plan'!$L$25='Funding Schedule'!V340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!W339,IF('Funding Plan'!$L$25='Funding Schedule'!W340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!X339,IF('Funding Plan'!$L$25='Funding Schedule'!X340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!Y339,IF('Funding Plan'!$L$25='Funding Schedule'!Y340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!Z339,IF('Funding Plan'!$L$25='Funding Schedule'!Z340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AA339,IF('Funding Plan'!$L$25='Funding Schedule'!AA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AB339,IF('Funding Plan'!$L$25='Funding Schedule'!AB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AC339,IF('Funding Plan'!$L$25='Funding Schedule'!AC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AD339,IF('Funding Plan'!$L$25='Funding Schedule'!AD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AE339,IF('Funding Plan'!$L$25='Funding Schedule'!AE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AF339,IF('Funding Plan'!$L$25='Funding Schedule'!AF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AG339,IF('Funding Plan'!$L$25='Funding Schedule'!AG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AH339,IF('Funding Plan'!$L$25='Funding Schedule'!AH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AI339,IF('Funding Plan'!$L$25='Funding Schedule'!AI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AJ339,IF('Funding Plan'!$L$25='Funding Schedule'!AJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AK339,IF('Funding Plan'!$L$25='Funding Schedule'!AK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AL339,IF('Funding Plan'!$L$25='Funding Schedule'!AL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AM339,IF('Funding Plan'!$L$25='Funding Schedule'!AM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AN339,IF('Funding Plan'!$L$25='Funding Schedule'!AN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AO339,IF('Funding Plan'!$L$25='Funding Schedule'!AO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AP339,IF('Funding Plan'!$L$25='Funding Schedule'!AP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AQ339,IF('Funding Plan'!$L$25='Funding Schedule'!AQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AR339,IF('Funding Plan'!$L$25='Funding Schedule'!AR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AS339,IF('Funding Plan'!$L$25='Funding Schedule'!AS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AT339,IF('Funding Plan'!$L$25='Funding Schedule'!AT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AU339,IF('Funding Plan'!$L$25='Funding Schedule'!AU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AV339,IF('Funding Plan'!$L$25='Funding Schedule'!AV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AW339,IF('Funding Plan'!$L$25='Funding Schedule'!AW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AX339,IF('Funding Plan'!$L$25='Funding Schedule'!AX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AY339,IF('Funding Plan'!$L$25='Funding Schedule'!AY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!AZ339,IF('Funding Plan'!$L$25='Funding Schedule'!AZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BA339,IF('Funding Plan'!$L$25='Funding Schedule'!BA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BB339,IF('Funding Plan'!$L$25='Funding Schedule'!BB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BC339,IF('Funding Plan'!$L$25='Funding Schedule'!BC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BD339,IF('Funding Plan'!$L$25='Funding Schedule'!BD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BE339,IF('Funding Plan'!$L$25='Funding Schedule'!BE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BF339,IF('Funding Plan'!$L$25='Funding Schedule'!BF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BG339,IF('Funding Plan'!$L$25='Funding Schedule'!BG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BH339,IF('Funding Plan'!$L$25='Funding Schedule'!BH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BI339,IF('Funding Plan'!$L$25='Funding Schedule'!BI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BJ339,IF('Funding Plan'!$L$25='Funding Schedule'!BJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BK339,IF('Funding Plan'!$L$25='Funding Schedule'!BK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BL339,IF('Funding Plan'!$L$25='Funding Schedule'!BL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BM339,IF('Funding Plan'!$L$25='Funding Schedule'!BM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BN339,IF('Funding Plan'!$L$25='Funding Schedule'!BN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BO339,IF('Funding Plan'!$L$25='Funding Schedule'!BO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BP339,IF('Funding Plan'!$L$25='Funding Schedule'!BP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BQ339,IF('Funding Plan'!$L$25='Funding Schedule'!BQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BR339,IF('Funding Plan'!$L$25='Funding Schedule'!BR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BS339,IF('Funding Plan'!$L$25='Funding Schedule'!BS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BT339,IF('Funding Plan'!$L$25='Funding Schedule'!BT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BU339,IF('Funding Plan'!$L$25='Funding Schedule'!BU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BV339,IF('Funding Plan'!$L$25='Funding Schedule'!BV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BW339,IF('Funding Plan'!$L$25='Funding Schedule'!BW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BX339,IF('Funding Plan'!$L$25='Funding Schedule'!BX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BY339,IF('Funding Plan'!$L$25='Funding Schedule'!BY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!BZ339,IF('Funding Plan'!$L$25='Funding Schedule'!BZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CA339,IF('Funding Plan'!$L$25='Funding Schedule'!CA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CB339,IF('Funding Plan'!$L$25='Funding Schedule'!CB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CC339,IF('Funding Plan'!$L$25='Funding Schedule'!CC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CD339,IF('Funding Plan'!$L$25='Funding Schedule'!CD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CE339,IF('Funding Plan'!$L$25='Funding Schedule'!CE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CF339,IF('Funding Plan'!$L$25='Funding Schedule'!CF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CG339,IF('Funding Plan'!$L$25='Funding Schedule'!CG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CH339,IF('Funding Plan'!$L$25='Funding Schedule'!CH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CI339,IF('Funding Plan'!$L$25='Funding Schedule'!CI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CJ339,IF('Funding Plan'!$L$25='Funding Schedule'!CJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CK339,IF('Funding Plan'!$L$25='Funding Schedule'!CK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CL339,IF('Funding Plan'!$L$25='Funding Schedule'!CL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CM339,IF('Funding Plan'!$L$25='Funding Schedule'!CM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CN339,IF('Funding Plan'!$L$25='Funding Schedule'!CN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CO339,IF('Funding Plan'!$L$25='Funding Schedule'!CO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CP339,IF('Funding Plan'!$L$25='Funding Schedule'!CP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CQ339,IF('Funding Plan'!$L$25='Funding Schedule'!CQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CR339,IF('Funding Plan'!$L$25='Funding Schedule'!CR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CS339,IF('Funding Plan'!$L$25='Funding Schedule'!CS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CT339,IF('Funding Plan'!$L$25='Funding Schedule'!CT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CU339,IF('Funding Plan'!$L$25='Funding Schedule'!CU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CV339,IF('Funding Plan'!$L$25='Funding Schedule'!CV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CW339,IF('Funding Plan'!$L$25='Funding Schedule'!CW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CX339,IF('Funding Plan'!$L$25='Funding Schedule'!CX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CY339,IF('Funding Plan'!$L$25='Funding Schedule'!CY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!CZ339,IF('Funding Plan'!$L$25='Funding Schedule'!CZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DA339,IF('Funding Plan'!$L$25='Funding Schedule'!DA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DB339,IF('Funding Plan'!$L$25='Funding Schedule'!DB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DC339,IF('Funding Plan'!$L$25='Funding Schedule'!DC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DD339,IF('Funding Plan'!$L$25='Funding Schedule'!DD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DE339,IF('Funding Plan'!$L$25='Funding Schedule'!DE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DF339,IF('Funding Plan'!$L$25='Funding Schedule'!DF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DG339,IF('Funding Plan'!$L$25='Funding Schedule'!DG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DH339,IF('Funding Plan'!$L$25='Funding Schedule'!DH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DI339,IF('Funding Plan'!$L$25='Funding Schedule'!DI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DJ339,IF('Funding Plan'!$L$25='Funding Schedule'!DJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DK339,IF('Funding Plan'!$L$25='Funding Schedule'!DK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DL339,IF('Funding Plan'!$L$25='Funding Schedule'!DL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DM339,IF('Funding Plan'!$L$25='Funding Schedule'!DM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DN339,IF('Funding Plan'!$L$25='Funding Schedule'!DN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DO339,IF('Funding Plan'!$L$25='Funding Schedule'!DO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DP339,IF('Funding Plan'!$L$25='Funding Schedule'!DP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DQ339,IF('Funding Plan'!$L$25='Funding Schedule'!DQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DR339,IF('Funding Plan'!$L$25='Funding Schedule'!DR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DS339,IF('Funding Plan'!$L$25='Funding Schedule'!DS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DT339,IF('Funding Plan'!$L$25='Funding Schedule'!DT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DU339,IF('Funding Plan'!$L$25='Funding Schedule'!DU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DV339,IF('Funding Plan'!$L$25='Funding Schedule'!DV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DW339,IF('Funding Plan'!$L$25='Funding Schedule'!DW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DX339,IF('Funding Plan'!$L$25='Funding Schedule'!DX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DY339,IF('Funding Plan'!$L$25='Funding Schedule'!DY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!DZ339,IF('Funding Plan'!$L$25='Funding Schedule'!DZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EA339,IF('Funding Plan'!$L$25='Funding Schedule'!EA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EB339,IF('Funding Plan'!$L$25='Funding Schedule'!EB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EC339,IF('Funding Plan'!$L$25='Funding Schedule'!EC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ED339,IF('Funding Plan'!$L$25='Funding Schedule'!ED340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EE339,IF('Funding Plan'!$L$25='Funding Schedule'!EE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EF339,IF('Funding Plan'!$L$25='Funding Schedule'!EF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EG339,IF('Funding Plan'!$L$25='Funding Schedule'!EG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EH339,IF('Funding Plan'!$L$25='Funding Schedule'!EH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EI339,IF('Funding Plan'!$L$25='Funding Schedule'!EI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EJ339,IF('Funding Plan'!$L$25='Funding Schedule'!EJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EK339,IF('Funding Plan'!$L$25='Funding Schedule'!EK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EL339,IF('Funding Plan'!$L$25='Funding Schedule'!EL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EM339,IF('Funding Plan'!$L$25='Funding Schedule'!EM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EN339,IF('Funding Plan'!$L$25='Funding Schedule'!EN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EO339,IF('Funding Plan'!$L$25='Funding Schedule'!EO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EP339,IF('Funding Plan'!$L$25='Funding Schedule'!EP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EQ339,IF('Funding Plan'!$L$25='Funding Schedule'!EQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ER339,IF('Funding Plan'!$L$25='Funding Schedule'!ER340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ES339,IF('Funding Plan'!$L$25='Funding Schedule'!ES340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ET339,IF('Funding Plan'!$L$25='Funding Schedule'!ET340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EU339,IF('Funding Plan'!$L$25='Funding Schedule'!EU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EV339,IF('Funding Plan'!$L$25='Funding Schedule'!EV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EW339,IF('Funding Plan'!$L$25='Funding Schedule'!EW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EX339,IF('Funding Plan'!$L$25='Funding Schedule'!EX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EY339,IF('Funding Plan'!$L$25='Funding Schedule'!EY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!EZ339,IF('Funding Plan'!$L$25='Funding Schedule'!EZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FA339,IF('Funding Plan'!$L$25='Funding Schedule'!FA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FB339,IF('Funding Plan'!$L$25='Funding Schedule'!FB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FC339,IF('Funding Plan'!$L$25='Funding Schedule'!FC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FD339,IF('Funding Plan'!$L$25='Funding Schedule'!FD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FE339,IF('Funding Plan'!$L$25='Funding Schedule'!FE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FF339,IF('Funding Plan'!$L$25='Funding Schedule'!FF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FG339,IF('Funding Plan'!$L$25='Funding Schedule'!FG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FH339,IF('Funding Plan'!$L$25='Funding Schedule'!FH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FI339,IF('Funding Plan'!$L$25='Funding Schedule'!FI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FJ339,IF('Funding Plan'!$L$25='Funding Schedule'!FJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FK339,IF('Funding Plan'!$L$25='Funding Schedule'!FK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FL339,IF('Funding Plan'!$L$25='Funding Schedule'!FL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FM339,IF('Funding Plan'!$L$25='Funding Schedule'!FM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FN339,IF('Funding Plan'!$L$25='Funding Schedule'!FN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FO339,IF('Funding Plan'!$L$25='Funding Schedule'!FO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FP339,IF('Funding Plan'!$L$25='Funding Schedule'!FP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FQ339,IF('Funding Plan'!$L$25='Funding Schedule'!FQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FR339,IF('Funding Plan'!$L$25='Funding Schedule'!FR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FS339,IF('Funding Plan'!$L$25='Funding Schedule'!FS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FT339,IF('Funding Plan'!$L$25='Funding Schedule'!FT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FU339,IF('Funding Plan'!$L$25='Funding Schedule'!FU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FV339,IF('Funding Plan'!$L$25='Funding Schedule'!FV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FW339,IF('Funding Plan'!$L$25='Funding Schedule'!FW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FX339,IF('Funding Plan'!$L$25='Funding Schedule'!FX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FY339,IF('Funding Plan'!$L$25='Funding Schedule'!FY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!FZ339,IF('Funding Plan'!$L$25='Funding Schedule'!FZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GA339,IF('Funding Plan'!$L$25='Funding Schedule'!GA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GB339,IF('Funding Plan'!$L$25='Funding Schedule'!GB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GC339,IF('Funding Plan'!$L$25='Funding Schedule'!GC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GD339,IF('Funding Plan'!$L$25='Funding Schedule'!GD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GE339,IF('Funding Plan'!$L$25='Funding Schedule'!GE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GF339,IF('Funding Plan'!$L$25='Funding Schedule'!GF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GG339,IF('Funding Plan'!$L$25='Funding Schedule'!GG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GH339,IF('Funding Plan'!$L$25='Funding Schedule'!GH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GI339,IF('Funding Plan'!$L$25='Funding Schedule'!GI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GJ339,IF('Funding Plan'!$L$25='Funding Schedule'!GJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GK339,IF('Funding Plan'!$L$25='Funding Schedule'!GK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GL339,IF('Funding Plan'!$L$25='Funding Schedule'!GL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GM339,IF('Funding Plan'!$L$25='Funding Schedule'!GM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GN339,IF('Funding Plan'!$L$25='Funding Schedule'!GN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GO339,IF('Funding Plan'!$L$25='Funding Schedule'!GO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GP339,IF('Funding Plan'!$L$25='Funding Schedule'!GP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GQ339,IF('Funding Plan'!$L$25='Funding Schedule'!GQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GR339,IF('Funding Plan'!$L$25='Funding Schedule'!GR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GS339,IF('Funding Plan'!$L$25='Funding Schedule'!GS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GT339,IF('Funding Plan'!$L$25='Funding Schedule'!GT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GU339,IF('Funding Plan'!$L$25='Funding Schedule'!GU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GV339,IF('Funding Plan'!$L$25='Funding Schedule'!GV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GW339,IF('Funding Plan'!$L$25='Funding Schedule'!GW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GX339,IF('Funding Plan'!$L$25='Funding Schedule'!GX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GY339,IF('Funding Plan'!$L$25='Funding Schedule'!GY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!GZ339,IF('Funding Plan'!$L$25='Funding Schedule'!GZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HA339,IF('Funding Plan'!$L$25='Funding Schedule'!HA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HB339,IF('Funding Plan'!$L$25='Funding Schedule'!HB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HC339,IF('Funding Plan'!$L$25='Funding Schedule'!HC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HD339,IF('Funding Plan'!$L$25='Funding Schedule'!HD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HE339,IF('Funding Plan'!$L$25='Funding Schedule'!HE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HF339,IF('Funding Plan'!$L$25='Funding Schedule'!HF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HG339,IF('Funding Plan'!$L$25='Funding Schedule'!HG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HH339,IF('Funding Plan'!$L$25='Funding Schedule'!HH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HI339,IF('Funding Plan'!$L$25='Funding Schedule'!HI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HJ339,IF('Funding Plan'!$L$25='Funding Schedule'!HJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HK339,IF('Funding Plan'!$L$25='Funding Schedule'!HK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HL339,IF('Funding Plan'!$L$25='Funding Schedule'!HL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HM339,IF('Funding Plan'!$L$25='Funding Schedule'!HM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HN339,IF('Funding Plan'!$L$25='Funding Schedule'!HN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HO339,IF('Funding Plan'!$L$25='Funding Schedule'!HO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HP339,IF('Funding Plan'!$L$25='Funding Schedule'!HP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HQ339,IF('Funding Plan'!$L$25='Funding Schedule'!HQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HR339,IF('Funding Plan'!$L$25='Funding Schedule'!HR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HS339,IF('Funding Plan'!$L$25='Funding Schedule'!HS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HT339,IF('Funding Plan'!$L$25='Funding Schedule'!HT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HU339,IF('Funding Plan'!$L$25='Funding Schedule'!HU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HV339,IF('Funding Plan'!$L$25='Funding Schedule'!HV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HW339,IF('Funding Plan'!$L$25='Funding Schedule'!HW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HX339,IF('Funding Plan'!$L$25='Funding Schedule'!HX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HY339,IF('Funding Plan'!$L$25='Funding Schedule'!HY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!HZ339,IF('Funding Plan'!$L$25='Funding Schedule'!HZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IA339,IF('Funding Plan'!$L$25='Funding Schedule'!IA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IB339,IF('Funding Plan'!$L$25='Funding Schedule'!IB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IC339,IF('Funding Plan'!$L$25='Funding Schedule'!IC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ID339,IF('Funding Plan'!$L$25='Funding Schedule'!ID340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IE339,IF('Funding Plan'!$L$25='Funding Schedule'!IE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IF339,IF('Funding Plan'!$L$25='Funding Schedule'!IF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IG339,IF('Funding Plan'!$L$25='Funding Schedule'!IG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IH339,IF('Funding Plan'!$L$25='Funding Schedule'!IH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!II339,IF('Funding Plan'!$L$25='Funding Schedule'!II340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IJ339,IF('Funding Plan'!$L$25='Funding Schedule'!IJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IK339,IF('Funding Plan'!$L$25='Funding Schedule'!IK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IL339,IF('Funding Plan'!$L$25='Funding Schedule'!IL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IM339,IF('Funding Plan'!$L$25='Funding Schedule'!IM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IN339,IF('Funding Plan'!$L$25='Funding Schedule'!IN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IO339,IF('Funding Plan'!$L$25='Funding Schedule'!IO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IP339,IF('Funding Plan'!$L$25='Funding Schedule'!IP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IQ339,IF('Funding Plan'!$L$25='Funding Schedule'!IQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IR339,IF('Funding Plan'!$L$25='Funding Schedule'!IR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IS339,IF('Funding Plan'!$L$25='Funding Schedule'!IS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IT339,IF('Funding Plan'!$L$25='Funding Schedule'!IT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IU339,IF('Funding Plan'!$L$25='Funding Schedule'!IU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IV339,IF('Funding Plan'!$L$25='Funding Schedule'!IV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IW339,IF('Funding Plan'!$L$25='Funding Schedule'!IW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IX339,IF('Funding Plan'!$L$25='Funding Schedule'!IX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IY339,IF('Funding Plan'!$L$25='Funding Schedule'!IY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!IZ339,IF('Funding Plan'!$L$25='Funding Schedule'!IZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JA339,IF('Funding Plan'!$L$25='Funding Schedule'!JA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JB339,IF('Funding Plan'!$L$25='Funding Schedule'!JB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JC339,IF('Funding Plan'!$L$25='Funding Schedule'!JC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JD339,IF('Funding Plan'!$L$25='Funding Schedule'!JD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JE339,IF('Funding Plan'!$L$25='Funding Schedule'!JE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JF339,IF('Funding Plan'!$L$25='Funding Schedule'!JF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JG339,IF('Funding Plan'!$L$25='Funding Schedule'!JG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JH339,IF('Funding Plan'!$L$25='Funding Schedule'!JH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JI339,IF('Funding Plan'!$L$25='Funding Schedule'!JI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JJ339,IF('Funding Plan'!$L$25='Funding Schedule'!JJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JK339,IF('Funding Plan'!$L$25='Funding Schedule'!JK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JL339,IF('Funding Plan'!$L$25='Funding Schedule'!JL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JM339,IF('Funding Plan'!$L$25='Funding Schedule'!JM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JN339,IF('Funding Plan'!$L$25='Funding Schedule'!JN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JO339,IF('Funding Plan'!$L$25='Funding Schedule'!JO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JP339,IF('Funding Plan'!$L$25='Funding Schedule'!JP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JQ339,IF('Funding Plan'!$L$25='Funding Schedule'!JQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JR339,IF('Funding Plan'!$L$25='Funding Schedule'!JR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JS339,IF('Funding Plan'!$L$25='Funding Schedule'!JS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JT339,IF('Funding Plan'!$L$25='Funding Schedule'!JT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JU339,IF('Funding Plan'!$L$25='Funding Schedule'!JU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JV339,IF('Funding Plan'!$L$25='Funding Schedule'!JV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JW339,IF('Funding Plan'!$L$25='Funding Schedule'!JW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JX339,IF('Funding Plan'!$L$25='Funding Schedule'!JX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JY339,IF('Funding Plan'!$L$25='Funding Schedule'!JY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!JZ339,IF('Funding Plan'!$L$25='Funding Schedule'!JZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KA339,IF('Funding Plan'!$L$25='Funding Schedule'!KA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KB339,IF('Funding Plan'!$L$25='Funding Schedule'!KB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KC339,IF('Funding Plan'!$L$25='Funding Schedule'!KC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KD339,IF('Funding Plan'!$L$25='Funding Schedule'!KD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KE339,IF('Funding Plan'!$L$25='Funding Schedule'!KE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KF339,IF('Funding Plan'!$L$25='Funding Schedule'!KF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KG339,IF('Funding Plan'!$L$25='Funding Schedule'!KG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KH339,IF('Funding Plan'!$L$25='Funding Schedule'!KH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KI339,IF('Funding Plan'!$L$25='Funding Schedule'!KI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KJ339,IF('Funding Plan'!$L$25='Funding Schedule'!KJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KK339,IF('Funding Plan'!$L$25='Funding Schedule'!KK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KL339,IF('Funding Plan'!$L$25='Funding Schedule'!KL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KM339,IF('Funding Plan'!$L$25='Funding Schedule'!KM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KN339,IF('Funding Plan'!$L$25='Funding Schedule'!KN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KO339,IF('Funding Plan'!$L$25='Funding Schedule'!KO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KP339,IF('Funding Plan'!$L$25='Funding Schedule'!KP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KQ339,IF('Funding Plan'!$L$25='Funding Schedule'!KQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KR339,IF('Funding Plan'!$L$25='Funding Schedule'!KR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KS339,IF('Funding Plan'!$L$25='Funding Schedule'!KS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KT339,IF('Funding Plan'!$L$25='Funding Schedule'!KT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KU339,IF('Funding Plan'!$L$25='Funding Schedule'!KU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KV339,IF('Funding Plan'!$L$25='Funding Schedule'!KV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KW339,IF('Funding Plan'!$L$25='Funding Schedule'!KW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KX339,IF('Funding Plan'!$L$25='Funding Schedule'!KX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KY339,IF('Funding Plan'!$L$25='Funding Schedule'!KY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!KZ339,IF('Funding Plan'!$L$25='Funding Schedule'!KZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LA339,IF('Funding Plan'!$L$25='Funding Schedule'!LA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LB339,IF('Funding Plan'!$L$25='Funding Schedule'!LB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LC339,IF('Funding Plan'!$L$25='Funding Schedule'!LC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LD339,IF('Funding Plan'!$L$25='Funding Schedule'!LD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LE339,IF('Funding Plan'!$L$25='Funding Schedule'!LE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LF339,IF('Funding Plan'!$L$25='Funding Schedule'!LF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LG339,IF('Funding Plan'!$L$25='Funding Schedule'!LG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LH339,IF('Funding Plan'!$L$25='Funding Schedule'!LH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LI339,IF('Funding Plan'!$L$25='Funding Schedule'!LI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LJ339,IF('Funding Plan'!$L$25='Funding Schedule'!LJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LK339,IF('Funding Plan'!$L$25='Funding Schedule'!LK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LL339,IF('Funding Plan'!$L$25='Funding Schedule'!LL340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LM339,IF('Funding Plan'!$L$25='Funding Schedule'!LM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LN339,IF('Funding Plan'!$L$25='Funding Schedule'!LN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LO339,IF('Funding Plan'!$L$25='Funding Schedule'!LO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LP339,IF('Funding Plan'!$L$25='Funding Schedule'!LP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LQ339,IF('Funding Plan'!$L$25='Funding Schedule'!LQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LR339,IF('Funding Plan'!$L$25='Funding Schedule'!LR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LS339,IF('Funding Plan'!$L$25='Funding Schedule'!LS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LT339,IF('Funding Plan'!$L$25='Funding Schedule'!LT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LU339,IF('Funding Plan'!$L$25='Funding Schedule'!LU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LV339,IF('Funding Plan'!$L$25='Funding Schedule'!LV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LW339,IF('Funding Plan'!$L$25='Funding Schedule'!LW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LX339,IF('Funding Plan'!$L$25='Funding Schedule'!LX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LY339,IF('Funding Plan'!$L$25='Funding Schedule'!LY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!LZ339,IF('Funding Plan'!$L$25='Funding Schedule'!LZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MA339,IF('Funding Plan'!$L$25='Funding Schedule'!MA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MB339,IF('Funding Plan'!$L$25='Funding Schedule'!MB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MC339,IF('Funding Plan'!$L$25='Funding Schedule'!MC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MD339,IF('Funding Plan'!$L$25='Funding Schedule'!MD340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ME339,IF('Funding Plan'!$L$25='Funding Schedule'!ME340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MF339,IF('Funding Plan'!$L$25='Funding Schedule'!MF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MG339,IF('Funding Plan'!$L$25='Funding Schedule'!MG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MH339,IF('Funding Plan'!$L$25='Funding Schedule'!MH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MI339,IF('Funding Plan'!$L$25='Funding Schedule'!MI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MJ339,IF('Funding Plan'!$L$25='Funding Schedule'!MJ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MK339,IF('Funding Plan'!$L$25='Funding Schedule'!MK340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ML339,IF('Funding Plan'!$L$25='Funding Schedule'!ML340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MM339,IF('Funding Plan'!$L$25='Funding Schedule'!MM340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MN339,IF('Funding Plan'!$L$25='Funding Schedule'!MN340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MO339,IF('Funding Plan'!$L$25='Funding Schedule'!MO340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MP339,IF('Funding Plan'!$L$25='Funding Schedule'!MP340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MQ339,IF('Funding Plan'!$L$25='Funding Schedule'!MQ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MR339,IF('Funding Plan'!$L$25='Funding Schedule'!MR340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MS339,IF('Funding Plan'!$L$25='Funding Schedule'!MS340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MT339,IF('Funding Plan'!$L$25='Funding Schedule'!MT340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MU339,IF('Funding Plan'!$L$25='Funding Schedule'!MU340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MV339,IF('Funding Plan'!$L$25='Funding Schedule'!MV340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MW339,IF('Funding Plan'!$L$25='Funding Schedule'!MW340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MX339,IF('Funding Plan'!$L$25='Funding Schedule'!MX340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MY339,IF('Funding Plan'!$L$25='Funding Schedule'!MY340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!MZ339,IF('Funding Plan'!$L$25='Funding Schedule'!MZ340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NA339,IF('Funding Plan'!$L$25='Funding Schedule'!NA340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NB339,IF('Funding Plan'!$L$25='Funding Schedule'!NB340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NC339,IF('Funding Plan'!$L$25='Funding Schedule'!NC340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!ND339,IF('Funding Plan'!$L$25='Funding Schedule'!ND340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NE339,IF('Funding Plan'!$L$25='Funding Schedule'!NE340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NF339,IF('Funding Plan'!$L$25='Funding Schedule'!NF340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NG339,IF('Funding Plan'!$L$25='Funding Schedule'!NG340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NH339,IF('Funding Plan'!$L$25='Funding Schedule'!NH340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NI339,IF('Funding Plan'!$L$25='Funding Schedule'!NI340,'Funding Plan'!$L$71,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$263='Funding Schedule'!NJ339,IF('Funding Plan'!$L$25='Funding Schedule'!NJ340,'Funding Plan'!$L$71,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(D451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(E451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(F451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(G451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(H451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(I451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(J451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(K451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(L451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(M451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(N451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(O451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(P451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Q451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(R451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(S451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(T451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(U451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(V451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(W451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(X451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Y451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Z451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ED451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ER451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ES451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ET451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ID451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(II451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LL451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MD451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ME451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MJ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MK451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ML451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MM451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MN451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MO451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MP451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MQ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MR451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MS451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MT451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MU451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MV451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MW451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MX451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MY451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MZ451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NA451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NB451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NC451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ND451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NE451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NF451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NG451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NH451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NI451>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NJ451>0,+'Funding Plan'!$L$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B453>0,B453-1,IF(B452>0,B452,0))","v":0},{"$f":"IF(C453>0,C453-1,IF(C452>0,C452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO453>0,BO453-1,IF(BO452>0,BO452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA453>0,EA453-1,IF(EA452>0,EA452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM453>0,GM453-1,IF(GM452>0,GM452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY453>0,IY453-1,IF(IY452>0,IY452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK453>0,LK453-1,IF(LK452>0,LK452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B459>0,B459,C451)","v":0},{"$f":"IF(C459>0,C459,D451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO459>0,BO459,BP451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA459>0,EA459,EB451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM459>0,GM459,GN451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY459>0,IY459,IZ451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK459>0,LK459,LL451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$453=1,0,-B455*'Funding Plan'!$E$74/12),-B455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$453=1,0,-C455*'Funding Plan'!$E$74/12),-C455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$453=1,0,-D455*'Funding Plan'!$E$74/12),-D455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$453=1,0,-E455*'Funding Plan'!$E$74/12),-E455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$453=1,0,-F455*'Funding Plan'!$E$74/12),-F455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$453=1,0,-G455*'Funding Plan'!$E$74/12),-G455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$453=1,0,-H455*'Funding Plan'!$E$74/12),-H455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$453=1,0,-I455*'Funding Plan'!$E$74/12),-I455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$453=1,0,-J455*'Funding Plan'!$E$74/12),-J455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$453=1,0,-K455*'Funding Plan'!$E$74/12),-K455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$453=1,0,-L455*'Funding Plan'!$E$74/12),-L455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$453=1,0,-M455*'Funding Plan'!$E$74/12),-M455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$453=1,0,-N455*'Funding Plan'!$E$74/12),-N455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$453=1,0,-O455*'Funding Plan'!$E$74/12),-O455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$453=1,0,-P455*'Funding Plan'!$E$74/12),-P455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$453=1,0,-Q455*'Funding Plan'!$E$74/12),-Q455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$453=1,0,-R455*'Funding Plan'!$E$74/12),-R455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$453=1,0,-S455*'Funding Plan'!$E$74/12),-S455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$453=1,0,-T455*'Funding Plan'!$E$74/12),-T455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$453=1,0,-U455*'Funding Plan'!$E$74/12),-U455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$453=1,0,-V455*'Funding Plan'!$E$74/12),-V455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$453=1,0,-W455*'Funding Plan'!$E$74/12),-W455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$453=1,0,-X455*'Funding Plan'!$E$74/12),-X455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$453=1,0,-Y455*'Funding Plan'!$E$74/12),-Y455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$453=1,0,-Z455*'Funding Plan'!$E$74/12),-Z455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$453=1,0,-AA455*'Funding Plan'!$E$74/12),-AA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$453=1,0,-AB455*'Funding Plan'!$E$74/12),-AB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$453=1,0,-AC455*'Funding Plan'!$E$74/12),-AC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$453=1,0,-AD455*'Funding Plan'!$E$74/12),-AD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$453=1,0,-AE455*'Funding Plan'!$E$74/12),-AE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$453=1,0,-AF455*'Funding Plan'!$E$74/12),-AF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$453=1,0,-AG455*'Funding Plan'!$E$74/12),-AG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$453=1,0,-AH455*'Funding Plan'!$E$74/12),-AH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$453=1,0,-AI455*'Funding Plan'!$E$74/12),-AI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$453=1,0,-AJ455*'Funding Plan'!$E$74/12),-AJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$453=1,0,-AK455*'Funding Plan'!$E$74/12),-AK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$453=1,0,-AL455*'Funding Plan'!$E$74/12),-AL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$453=1,0,-AM455*'Funding Plan'!$E$74/12),-AM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$453=1,0,-AN455*'Funding Plan'!$E$74/12),-AN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$453=1,0,-AO455*'Funding Plan'!$E$74/12),-AO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$453=1,0,-AP455*'Funding Plan'!$E$74/12),-AP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$453=1,0,-AQ455*'Funding Plan'!$E$74/12),-AQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$453=1,0,-AR455*'Funding Plan'!$E$74/12),-AR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$453=1,0,-AS455*'Funding Plan'!$E$74/12),-AS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$453=1,0,-AT455*'Funding Plan'!$E$74/12),-AT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$453=1,0,-AU455*'Funding Plan'!$E$74/12),-AU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$453=1,0,-AV455*'Funding Plan'!$E$74/12),-AV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$453=1,0,-AW455*'Funding Plan'!$E$74/12),-AW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$453=1,0,-AX455*'Funding Plan'!$E$74/12),-AX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$453=1,0,-AY455*'Funding Plan'!$E$74/12),-AY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$453=1,0,-AZ455*'Funding Plan'!$E$74/12),-AZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$453=1,0,-BA455*'Funding Plan'!$E$74/12),-BA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$453=1,0,-BB455*'Funding Plan'!$E$74/12),-BB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$453=1,0,-BC455*'Funding Plan'!$E$74/12),-BC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$453=1,0,-BD455*'Funding Plan'!$E$74/12),-BD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$453=1,0,-BE455*'Funding Plan'!$E$74/12),-BE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$453=1,0,-BF455*'Funding Plan'!$E$74/12),-BF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$453=1,0,-BG455*'Funding Plan'!$E$74/12),-BG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$453=1,0,-BH455*'Funding Plan'!$E$74/12),-BH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$453=1,0,-BI455*'Funding Plan'!$E$74/12),-BI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$453=1,0,-BJ455*'Funding Plan'!$E$74/12),-BJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$453=1,0,-BK455*'Funding Plan'!$E$74/12),-BK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$453=1,0,-BL455*'Funding Plan'!$E$74/12),-BL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$453=1,0,-BM455*'Funding Plan'!$E$74/12),-BM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$453=1,0,-BN455*'Funding Plan'!$E$74/12),-BN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$453=1,0,-BO455*'Funding Plan'!$E$74/12),-BO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$453=1,0,-BP455*'Funding Plan'!$E$74/12),-BP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$453=1,0,-BQ455*'Funding Plan'!$E$74/12),-BQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$453=1,0,-BR455*'Funding Plan'!$E$74/12),-BR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$453=1,0,-BS455*'Funding Plan'!$E$74/12),-BS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$453=1,0,-BT455*'Funding Plan'!$E$74/12),-BT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$453=1,0,-BU455*'Funding Plan'!$E$74/12),-BU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$453=1,0,-BV455*'Funding Plan'!$E$74/12),-BV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$453=1,0,-BW455*'Funding Plan'!$E$74/12),-BW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$453=1,0,-BX455*'Funding Plan'!$E$74/12),-BX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$453=1,0,-BY455*'Funding Plan'!$E$74/12),-BY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$453=1,0,-BZ455*'Funding Plan'!$E$74/12),-BZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$453=1,0,-CA455*'Funding Plan'!$E$74/12),-CA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$453=1,0,-CB455*'Funding Plan'!$E$74/12),-CB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$453=1,0,-CC455*'Funding Plan'!$E$74/12),-CC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$453=1,0,-CD455*'Funding Plan'!$E$74/12),-CD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$453=1,0,-CE455*'Funding Plan'!$E$74/12),-CE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$453=1,0,-CF455*'Funding Plan'!$E$74/12),-CF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$453=1,0,-CG455*'Funding Plan'!$E$74/12),-CG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$453=1,0,-CH455*'Funding Plan'!$E$74/12),-CH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$453=1,0,-CI455*'Funding Plan'!$E$74/12),-CI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$453=1,0,-CJ455*'Funding Plan'!$E$74/12),-CJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$453=1,0,-CK455*'Funding Plan'!$E$74/12),-CK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$453=1,0,-CL455*'Funding Plan'!$E$74/12),-CL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$453=1,0,-CM455*'Funding Plan'!$E$74/12),-CM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$453=1,0,-CN455*'Funding Plan'!$E$74/12),-CN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$453=1,0,-CO455*'Funding Plan'!$E$74/12),-CO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$453=1,0,-CP455*'Funding Plan'!$E$74/12),-CP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$453=1,0,-CQ455*'Funding Plan'!$E$74/12),-CQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$453=1,0,-CR455*'Funding Plan'!$E$74/12),-CR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$453=1,0,-CS455*'Funding Plan'!$E$74/12),-CS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$453=1,0,-CT455*'Funding Plan'!$E$74/12),-CT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$453=1,0,-CU455*'Funding Plan'!$E$74/12),-CU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$453=1,0,-CV455*'Funding Plan'!$E$74/12),-CV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$453=1,0,-CW455*'Funding Plan'!$E$74/12),-CW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$453=1,0,-CX455*'Funding Plan'!$E$74/12),-CX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$453=1,0,-CY455*'Funding Plan'!$E$74/12),-CY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$453=1,0,-CZ455*'Funding Plan'!$E$74/12),-CZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$453=1,0,-DA455*'Funding Plan'!$E$74/12),-DA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$453=1,0,-DB455*'Funding Plan'!$E$74/12),-DB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$453=1,0,-DC455*'Funding Plan'!$E$74/12),-DC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$453=1,0,-DD455*'Funding Plan'!$E$74/12),-DD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$453=1,0,-DE455*'Funding Plan'!$E$74/12),-DE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$453=1,0,-DF455*'Funding Plan'!$E$74/12),-DF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$453=1,0,-DG455*'Funding Plan'!$E$74/12),-DG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$453=1,0,-DH455*'Funding Plan'!$E$74/12),-DH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$453=1,0,-DI455*'Funding Plan'!$E$74/12),-DI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$453=1,0,-DJ455*'Funding Plan'!$E$74/12),-DJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$453=1,0,-DK455*'Funding Plan'!$E$74/12),-DK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$453=1,0,-DL455*'Funding Plan'!$E$74/12),-DL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$453=1,0,-DM455*'Funding Plan'!$E$74/12),-DM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$453=1,0,-DN455*'Funding Plan'!$E$74/12),-DN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$453=1,0,-DO455*'Funding Plan'!$E$74/12),-DO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$453=1,0,-DP455*'Funding Plan'!$E$74/12),-DP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$453=1,0,-DQ455*'Funding Plan'!$E$74/12),-DQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$453=1,0,-DR455*'Funding Plan'!$E$74/12),-DR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$453=1,0,-DS455*'Funding Plan'!$E$74/12),-DS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$453=1,0,-DT455*'Funding Plan'!$E$74/12),-DT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$453=1,0,-DU455*'Funding Plan'!$E$74/12),-DU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$453=1,0,-DV455*'Funding Plan'!$E$74/12),-DV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$453=1,0,-DW455*'Funding Plan'!$E$74/12),-DW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$453=1,0,-DX455*'Funding Plan'!$E$74/12),-DX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$453=1,0,-DY455*'Funding Plan'!$E$74/12),-DY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$453=1,0,-DZ455*'Funding Plan'!$E$74/12),-DZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$453=1,0,-EA455*'Funding Plan'!$E$74/12),-EA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$453=1,0,-EB455*'Funding Plan'!$E$74/12),-EB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$453=1,0,-EC455*'Funding Plan'!$E$74/12),-EC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$453=1,0,-ED455*'Funding Plan'!$E$74/12),-ED455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$453=1,0,-EE455*'Funding Plan'!$E$74/12),-EE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$453=1,0,-EF455*'Funding Plan'!$E$74/12),-EF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$453=1,0,-EG455*'Funding Plan'!$E$74/12),-EG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$453=1,0,-EH455*'Funding Plan'!$E$74/12),-EH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$453=1,0,-EI455*'Funding Plan'!$E$74/12),-EI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$453=1,0,-EJ455*'Funding Plan'!$E$74/12),-EJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$453=1,0,-EK455*'Funding Plan'!$E$74/12),-EK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$453=1,0,-EL455*'Funding Plan'!$E$74/12),-EL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$453=1,0,-EM455*'Funding Plan'!$E$74/12),-EM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$453=1,0,-EN455*'Funding Plan'!$E$74/12),-EN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$453=1,0,-EO455*'Funding Plan'!$E$74/12),-EO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$453=1,0,-EP455*'Funding Plan'!$E$74/12),-EP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$453=1,0,-EQ455*'Funding Plan'!$E$74/12),-EQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$453=1,0,-ER455*'Funding Plan'!$E$74/12),-ER455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$453=1,0,-ES455*'Funding Plan'!$E$74/12),-ES455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$453=1,0,-ET455*'Funding Plan'!$E$74/12),-ET455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$453=1,0,-EU455*'Funding Plan'!$E$74/12),-EU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$453=1,0,-EV455*'Funding Plan'!$E$74/12),-EV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$453=1,0,-EW455*'Funding Plan'!$E$74/12),-EW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$453=1,0,-EX455*'Funding Plan'!$E$74/12),-EX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$453=1,0,-EY455*'Funding Plan'!$E$74/12),-EY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$453=1,0,-EZ455*'Funding Plan'!$E$74/12),-EZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$453=1,0,-FA455*'Funding Plan'!$E$74/12),-FA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$453=1,0,-FB455*'Funding Plan'!$E$74/12),-FB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$453=1,0,-FC455*'Funding Plan'!$E$74/12),-FC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$453=1,0,-FD455*'Funding Plan'!$E$74/12),-FD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$453=1,0,-FE455*'Funding Plan'!$E$74/12),-FE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$453=1,0,-FF455*'Funding Plan'!$E$74/12),-FF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$453=1,0,-FG455*'Funding Plan'!$E$74/12),-FG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$453=1,0,-FH455*'Funding Plan'!$E$74/12),-FH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$453=1,0,-FI455*'Funding Plan'!$E$74/12),-FI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$453=1,0,-FJ455*'Funding Plan'!$E$74/12),-FJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$453=1,0,-FK455*'Funding Plan'!$E$74/12),-FK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$453=1,0,-FL455*'Funding Plan'!$E$74/12),-FL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$453=1,0,-FM455*'Funding Plan'!$E$74/12),-FM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$453=1,0,-FN455*'Funding Plan'!$E$74/12),-FN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$453=1,0,-FO455*'Funding Plan'!$E$74/12),-FO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$453=1,0,-FP455*'Funding Plan'!$E$74/12),-FP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$453=1,0,-FQ455*'Funding Plan'!$E$74/12),-FQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$453=1,0,-FR455*'Funding Plan'!$E$74/12),-FR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$453=1,0,-FS455*'Funding Plan'!$E$74/12),-FS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$453=1,0,-FT455*'Funding Plan'!$E$74/12),-FT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$453=1,0,-FU455*'Funding Plan'!$E$74/12),-FU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$453=1,0,-FV455*'Funding Plan'!$E$74/12),-FV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$453=1,0,-FW455*'Funding Plan'!$E$74/12),-FW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$453=1,0,-FX455*'Funding Plan'!$E$74/12),-FX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$453=1,0,-FY455*'Funding Plan'!$E$74/12),-FY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$453=1,0,-FZ455*'Funding Plan'!$E$74/12),-FZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$453=1,0,-GA455*'Funding Plan'!$E$74/12),-GA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$453=1,0,-GB455*'Funding Plan'!$E$74/12),-GB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$453=1,0,-GC455*'Funding Plan'!$E$74/12),-GC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$453=1,0,-GD455*'Funding Plan'!$E$74/12),-GD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$453=1,0,-GE455*'Funding Plan'!$E$74/12),-GE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$453=1,0,-GF455*'Funding Plan'!$E$74/12),-GF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$453=1,0,-GG455*'Funding Plan'!$E$74/12),-GG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$453=1,0,-GH455*'Funding Plan'!$E$74/12),-GH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$453=1,0,-GI455*'Funding Plan'!$E$74/12),-GI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$453=1,0,-GJ455*'Funding Plan'!$E$74/12),-GJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$453=1,0,-GK455*'Funding Plan'!$E$74/12),-GK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$453=1,0,-GL455*'Funding Plan'!$E$74/12),-GL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$453=1,0,-GM455*'Funding Plan'!$E$74/12),-GM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$453=1,0,-GN455*'Funding Plan'!$E$74/12),-GN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$453=1,0,-GO455*'Funding Plan'!$E$74/12),-GO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$453=1,0,-GP455*'Funding Plan'!$E$74/12),-GP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$453=1,0,-GQ455*'Funding Plan'!$E$74/12),-GQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$453=1,0,-GR455*'Funding Plan'!$E$74/12),-GR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$453=1,0,-GS455*'Funding Plan'!$E$74/12),-GS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$453=1,0,-GT455*'Funding Plan'!$E$74/12),-GT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$453=1,0,-GU455*'Funding Plan'!$E$74/12),-GU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$453=1,0,-GV455*'Funding Plan'!$E$74/12),-GV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$453=1,0,-GW455*'Funding Plan'!$E$74/12),-GW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$453=1,0,-GX455*'Funding Plan'!$E$74/12),-GX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$453=1,0,-GY455*'Funding Plan'!$E$74/12),-GY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$453=1,0,-GZ455*'Funding Plan'!$E$74/12),-GZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$453=1,0,-HA455*'Funding Plan'!$E$74/12),-HA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$453=1,0,-HB455*'Funding Plan'!$E$74/12),-HB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$453=1,0,-HC455*'Funding Plan'!$E$74/12),-HC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$453=1,0,-HD455*'Funding Plan'!$E$74/12),-HD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$453=1,0,-HE455*'Funding Plan'!$E$74/12),-HE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$453=1,0,-HF455*'Funding Plan'!$E$74/12),-HF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$453=1,0,-HG455*'Funding Plan'!$E$74/12),-HG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$453=1,0,-HH455*'Funding Plan'!$E$74/12),-HH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$453=1,0,-HI455*'Funding Plan'!$E$74/12),-HI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$453=1,0,-HJ455*'Funding Plan'!$E$74/12),-HJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$453=1,0,-HK455*'Funding Plan'!$E$74/12),-HK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$453=1,0,-HL455*'Funding Plan'!$E$74/12),-HL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$453=1,0,-HM455*'Funding Plan'!$E$74/12),-HM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$453=1,0,-HN455*'Funding Plan'!$E$74/12),-HN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$453=1,0,-HO455*'Funding Plan'!$E$74/12),-HO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$453=1,0,-HP455*'Funding Plan'!$E$74/12),-HP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$453=1,0,-HQ455*'Funding Plan'!$E$74/12),-HQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$453=1,0,-HR455*'Funding Plan'!$E$74/12),-HR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$453=1,0,-HS455*'Funding Plan'!$E$74/12),-HS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$453=1,0,-HT455*'Funding Plan'!$E$74/12),-HT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$453=1,0,-HU455*'Funding Plan'!$E$74/12),-HU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$453=1,0,-HV455*'Funding Plan'!$E$74/12),-HV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$453=1,0,-HW455*'Funding Plan'!$E$74/12),-HW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$453=1,0,-HX455*'Funding Plan'!$E$74/12),-HX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$453=1,0,-HY455*'Funding Plan'!$E$74/12),-HY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$453=1,0,-HZ455*'Funding Plan'!$E$74/12),-HZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$453=1,0,-IA455*'Funding Plan'!$E$74/12),-IA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$453=1,0,-IB455*'Funding Plan'!$E$74/12),-IB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$453=1,0,-IC455*'Funding Plan'!$E$74/12),-IC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$453=1,0,-ID455*'Funding Plan'!$E$74/12),-ID455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$453=1,0,-IE455*'Funding Plan'!$E$74/12),-IE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$453=1,0,-IF455*'Funding Plan'!$E$74/12),-IF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$453=1,0,-IG455*'Funding Plan'!$E$74/12),-IG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$453=1,0,-IH455*'Funding Plan'!$E$74/12),-IH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$453=1,0,-II455*'Funding Plan'!$E$74/12),-II455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$453=1,0,-IJ455*'Funding Plan'!$E$74/12),-IJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$453=1,0,-IK455*'Funding Plan'!$E$74/12),-IK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$453=1,0,-IL455*'Funding Plan'!$E$74/12),-IL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$453=1,0,-IM455*'Funding Plan'!$E$74/12),-IM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$453=1,0,-IN455*'Funding Plan'!$E$74/12),-IN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$453=1,0,-IO455*'Funding Plan'!$E$74/12),-IO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$453=1,0,-IP455*'Funding Plan'!$E$74/12),-IP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$453=1,0,-IQ455*'Funding Plan'!$E$74/12),-IQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$453=1,0,-IR455*'Funding Plan'!$E$74/12),-IR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$453=1,0,-IS455*'Funding Plan'!$E$74/12),-IS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$453=1,0,-IT455*'Funding Plan'!$E$74/12),-IT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$453=1,0,-IU455*'Funding Plan'!$E$74/12),-IU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$453=1,0,-IV455*'Funding Plan'!$E$74/12),-IV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$453=1,0,-IW455*'Funding Plan'!$E$74/12),-IW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$453=1,0,-IX455*'Funding Plan'!$E$74/12),-IX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$453=1,0,-IY455*'Funding Plan'!$E$74/12),-IY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$453=1,0,-IZ455*'Funding Plan'!$E$74/12),-IZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$453=1,0,-JA455*'Funding Plan'!$E$74/12),-JA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$453=1,0,-JB455*'Funding Plan'!$E$74/12),-JB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$453=1,0,-JC455*'Funding Plan'!$E$74/12),-JC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$453=1,0,-JD455*'Funding Plan'!$E$74/12),-JD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$453=1,0,-JE455*'Funding Plan'!$E$74/12),-JE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$453=1,0,-JF455*'Funding Plan'!$E$74/12),-JF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$453=1,0,-JG455*'Funding Plan'!$E$74/12),-JG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$453=1,0,-JH455*'Funding Plan'!$E$74/12),-JH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$453=1,0,-JI455*'Funding Plan'!$E$74/12),-JI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$453=1,0,-JJ455*'Funding Plan'!$E$74/12),-JJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$453=1,0,-JK455*'Funding Plan'!$E$74/12),-JK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$453=1,0,-JL455*'Funding Plan'!$E$74/12),-JL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$453=1,0,-JM455*'Funding Plan'!$E$74/12),-JM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$453=1,0,-JN455*'Funding Plan'!$E$74/12),-JN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$453=1,0,-JO455*'Funding Plan'!$E$74/12),-JO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$453=1,0,-JP455*'Funding Plan'!$E$74/12),-JP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$453=1,0,-JQ455*'Funding Plan'!$E$74/12),-JQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$453=1,0,-JR455*'Funding Plan'!$E$74/12),-JR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$453=1,0,-JS455*'Funding Plan'!$E$74/12),-JS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$453=1,0,-JT455*'Funding Plan'!$E$74/12),-JT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$453=1,0,-JU455*'Funding Plan'!$E$74/12),-JU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$453=1,0,-JV455*'Funding Plan'!$E$74/12),-JV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$453=1,0,-JW455*'Funding Plan'!$E$74/12),-JW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$453=1,0,-JX455*'Funding Plan'!$E$74/12),-JX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$453=1,0,-JY455*'Funding Plan'!$E$74/12),-JY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$453=1,0,-JZ455*'Funding Plan'!$E$74/12),-JZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$453=1,0,-KA455*'Funding Plan'!$E$74/12),-KA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$453=1,0,-KB455*'Funding Plan'!$E$74/12),-KB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$453=1,0,-KC455*'Funding Plan'!$E$74/12),-KC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$453=1,0,-KD455*'Funding Plan'!$E$74/12),-KD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$453=1,0,-KE455*'Funding Plan'!$E$74/12),-KE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$453=1,0,-KF455*'Funding Plan'!$E$74/12),-KF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$453=1,0,-KG455*'Funding Plan'!$E$74/12),-KG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$453=1,0,-KH455*'Funding Plan'!$E$74/12),-KH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$453=1,0,-KI455*'Funding Plan'!$E$74/12),-KI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$453=1,0,-KJ455*'Funding Plan'!$E$74/12),-KJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$453=1,0,-KK455*'Funding Plan'!$E$74/12),-KK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$453=1,0,-KL455*'Funding Plan'!$E$74/12),-KL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$453=1,0,-KM455*'Funding Plan'!$E$74/12),-KM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$453=1,0,-KN455*'Funding Plan'!$E$74/12),-KN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$453=1,0,-KO455*'Funding Plan'!$E$74/12),-KO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$453=1,0,-KP455*'Funding Plan'!$E$74/12),-KP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$453=1,0,-KQ455*'Funding Plan'!$E$74/12),-KQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$453=1,0,-KR455*'Funding Plan'!$E$74/12),-KR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$453=1,0,-KS455*'Funding Plan'!$E$74/12),-KS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$453=1,0,-KT455*'Funding Plan'!$E$74/12),-KT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$453=1,0,-KU455*'Funding Plan'!$E$74/12),-KU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$453=1,0,-KV455*'Funding Plan'!$E$74/12),-KV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$453=1,0,-KW455*'Funding Plan'!$E$74/12),-KW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$453=1,0,-KX455*'Funding Plan'!$E$74/12),-KX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$453=1,0,-KY455*'Funding Plan'!$E$74/12),-KY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$453=1,0,-KZ455*'Funding Plan'!$E$74/12),-KZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$453=1,0,-LA455*'Funding Plan'!$E$74/12),-LA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$453=1,0,-LB455*'Funding Plan'!$E$74/12),-LB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$453=1,0,-LC455*'Funding Plan'!$E$74/12),-LC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$453=1,0,-LD455*'Funding Plan'!$E$74/12),-LD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$453=1,0,-LE455*'Funding Plan'!$E$74/12),-LE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$453=1,0,-LF455*'Funding Plan'!$E$74/12),-LF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$453=1,0,-LG455*'Funding Plan'!$E$74/12),-LG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$453=1,0,-LH455*'Funding Plan'!$E$74/12),-LH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$453=1,0,-LI455*'Funding Plan'!$E$74/12),-LI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$453=1,0,-LJ455*'Funding Plan'!$E$74/12),-LJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$453=1,0,-LK455*'Funding Plan'!$E$74/12),-LK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$453=1,0,-LL455*'Funding Plan'!$E$74/12),-LL455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$453=1,0,-LM455*'Funding Plan'!$E$74/12),-LM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$453=1,0,-LN455*'Funding Plan'!$E$74/12),-LN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$453=1,0,-LO455*'Funding Plan'!$E$74/12),-LO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$453=1,0,-LP455*'Funding Plan'!$E$74/12),-LP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$453=1,0,-LQ455*'Funding Plan'!$E$74/12),-LQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$453=1,0,-LR455*'Funding Plan'!$E$74/12),-LR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$453=1,0,-LS455*'Funding Plan'!$E$74/12),-LS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$453=1,0,-LT455*'Funding Plan'!$E$74/12),-LT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$453=1,0,-LU455*'Funding Plan'!$E$74/12),-LU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$453=1,0,-LV455*'Funding Plan'!$E$74/12),-LV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$453=1,0,-LW455*'Funding Plan'!$E$74/12),-LW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$453=1,0,-LX455*'Funding Plan'!$E$74/12),-LX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$453=1,0,-LY455*'Funding Plan'!$E$74/12),-LY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$453=1,0,-LZ455*'Funding Plan'!$E$74/12),-LZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$453=1,0,-MA455*'Funding Plan'!$E$74/12),-MA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$453=1,0,-MB455*'Funding Plan'!$E$74/12),-MB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$453=1,0,-MC455*'Funding Plan'!$E$74/12),-MC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$453=1,0,-MD455*'Funding Plan'!$E$74/12),-MD455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$453=1,0,-ME455*'Funding Plan'!$E$74/12),-ME455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$453=1,0,-MF455*'Funding Plan'!$E$74/12),-MF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$453=1,0,-MG455*'Funding Plan'!$E$74/12),-MG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$453=1,0,-MH455*'Funding Plan'!$E$74/12),-MH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$453=1,0,-MI455*'Funding Plan'!$E$74/12),-MI455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$453=1,0,-MJ455*'Funding Plan'!$E$74/12),-MJ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$453=1,0,-MK455*'Funding Plan'!$E$74/12),-MK455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$453=1,0,-ML455*'Funding Plan'!$E$74/12),-ML455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$453=1,0,-MM455*'Funding Plan'!$E$74/12),-MM455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$453=1,0,-MN455*'Funding Plan'!$E$74/12),-MN455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$453=1,0,-MO455*'Funding Plan'!$E$74/12),-MO455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$453=1,0,-MP455*'Funding Plan'!$E$74/12),-MP455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$453=1,0,-MQ455*'Funding Plan'!$E$74/12),-MQ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$453=1,0,-MR455*'Funding Plan'!$E$74/12),-MR455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$453=1,0,-MS455*'Funding Plan'!$E$74/12),-MS455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$453=1,0,-MT455*'Funding Plan'!$E$74/12),-MT455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$453=1,0,-MU455*'Funding Plan'!$E$74/12),-MU455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$453=1,0,-MV455*'Funding Plan'!$E$74/12),-MV455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$453=1,0,-MW455*'Funding Plan'!$E$74/12),-MW455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$453=1,0,-MX455*'Funding Plan'!$E$74/12),-MX455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$453=1,0,-MY455*'Funding Plan'!$E$74/12),-MY455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$453=1,0,-MZ455*'Funding Plan'!$E$74/12),-MZ455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$453=1,0,-NA455*'Funding Plan'!$E$74/12),-NA455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$453=1,0,-NB455*'Funding Plan'!$E$74/12),-NB455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$453=1,0,-NC455*'Funding Plan'!$E$74/12),-NC455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$453=1,0,-ND455*'Funding Plan'!$E$74/12),-ND455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$453=1,0,-NE455*'Funding Plan'!$E$74/12),-NE455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$453=1,0,-NF455*'Funding Plan'!$E$74/12),-NF455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$453=1,0,-NG455*'Funding Plan'!$E$74/12),-NG455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$453=1,0,-NH455*'Funding Plan'!$E$74/12),-NH455*'Funding Plan'!$E$74/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$453=1,0,-NI455*'Funding Plan'!$E$74/12),-NI455*'Funding Plan'!$E$74/12)","v":0}]
["Total P&I payment",null,{"$f":"+C456+C458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO456+BO458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA456+EA458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM456+GM458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY456+IY458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK456+LK458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B453=1,C453=0),C455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-C$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$453=1,'Funding Plan'!$E$71,0),IF(C$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C453=1,D453=0),D455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-D$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$453=1,'Funding Plan'!$E$71,0),IF(D$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D453=1,E453=0),E455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-E$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$453=1,'Funding Plan'!$E$71,0),IF(E$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E453=1,F453=0),F455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-F$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$453=1,'Funding Plan'!$E$71,0),IF(F$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F453=1,G453=0),G455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-G$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$453=1,'Funding Plan'!$E$71,0),IF(G$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G453=1,H453=0),H455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-H$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$453=1,'Funding Plan'!$E$71,0),IF(H$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H453=1,I453=0),I455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-I$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$453=1,'Funding Plan'!$E$71,0),IF(I$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I453=1,J453=0),J455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-J$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$453=1,'Funding Plan'!$E$71,0),IF(J$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J453=1,K453=0),K455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-K$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$453=1,'Funding Plan'!$E$71,0),IF(K$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K453=1,L453=0),L455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-L$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$453=1,'Funding Plan'!$E$71,0),IF(L$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L453=1,M453=0),M455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-M$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$453=1,'Funding Plan'!$E$71,0),IF(M$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M453=1,N453=0),N455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-N$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$453=1,'Funding Plan'!$E$71,0),IF(N$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N453=1,O453=0),O455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-O$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$453=1,'Funding Plan'!$E$71,0),IF(O$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O453=1,P453=0),P455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-P$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$453=1,'Funding Plan'!$E$71,0),IF(P$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P453=1,Q453=0),Q455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Q$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$453=1,'Funding Plan'!$E$71,0),IF(Q$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q453=1,R453=0),R455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-R$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$453=1,'Funding Plan'!$E$71,0),IF(R$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R453=1,S453=0),S455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-S$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$453=1,'Funding Plan'!$E$71,0),IF(S$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S453=1,T453=0),T455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-T$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$453=1,'Funding Plan'!$E$71,0),IF(T$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T453=1,U453=0),U455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-U$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$453=1,'Funding Plan'!$E$71,0),IF(U$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U453=1,V453=0),V455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-V$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$453=1,'Funding Plan'!$E$71,0),IF(V$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V453=1,W453=0),W455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-W$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$453=1,'Funding Plan'!$E$71,0),IF(W$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W453=1,X453=0),X455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-X$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$453=1,'Funding Plan'!$E$71,0),IF(X$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X453=1,Y453=0),Y455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Y$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$453=1,'Funding Plan'!$E$71,0),IF(Y$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y453=1,Z453=0),Z455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-Z$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$453=1,'Funding Plan'!$E$71,0),IF(Z$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z453=1,AA453=0),AA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$453=1,'Funding Plan'!$E$71,0),IF(AA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA453=1,AB453=0),AB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$453=1,'Funding Plan'!$E$71,0),IF(AB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB453=1,AC453=0),AC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$453=1,'Funding Plan'!$E$71,0),IF(AC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC453=1,AD453=0),AD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$453=1,'Funding Plan'!$E$71,0),IF(AD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD453=1,AE453=0),AE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$453=1,'Funding Plan'!$E$71,0),IF(AE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE453=1,AF453=0),AF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$453=1,'Funding Plan'!$E$71,0),IF(AF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF453=1,AG453=0),AG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$453=1,'Funding Plan'!$E$71,0),IF(AG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG453=1,AH453=0),AH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$453=1,'Funding Plan'!$E$71,0),IF(AH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH453=1,AI453=0),AI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$453=1,'Funding Plan'!$E$71,0),IF(AI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI453=1,AJ453=0),AJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$453=1,'Funding Plan'!$E$71,0),IF(AJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ453=1,AK453=0),AK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$453=1,'Funding Plan'!$E$71,0),IF(AK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK453=1,AL453=0),AL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$453=1,'Funding Plan'!$E$71,0),IF(AL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL453=1,AM453=0),AM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$453=1,'Funding Plan'!$E$71,0),IF(AM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM453=1,AN453=0),AN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$453=1,'Funding Plan'!$E$71,0),IF(AN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN453=1,AO453=0),AO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$453=1,'Funding Plan'!$E$71,0),IF(AO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO453=1,AP453=0),AP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$453=1,'Funding Plan'!$E$71,0),IF(AP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP453=1,AQ453=0),AQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$453=1,'Funding Plan'!$E$71,0),IF(AQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ453=1,AR453=0),AR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$453=1,'Funding Plan'!$E$71,0),IF(AR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR453=1,AS453=0),AS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$453=1,'Funding Plan'!$E$71,0),IF(AS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS453=1,AT453=0),AT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$453=1,'Funding Plan'!$E$71,0),IF(AT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT453=1,AU453=0),AU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$453=1,'Funding Plan'!$E$71,0),IF(AU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU453=1,AV453=0),AV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$453=1,'Funding Plan'!$E$71,0),IF(AV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV453=1,AW453=0),AW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$453=1,'Funding Plan'!$E$71,0),IF(AW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW453=1,AX453=0),AX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$453=1,'Funding Plan'!$E$71,0),IF(AX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX453=1,AY453=0),AY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$453=1,'Funding Plan'!$E$71,0),IF(AY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY453=1,AZ453=0),AZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-AZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$453=1,'Funding Plan'!$E$71,0),IF(AZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ453=1,BA453=0),BA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$453=1,'Funding Plan'!$E$71,0),IF(BA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA453=1,BB453=0),BB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$453=1,'Funding Plan'!$E$71,0),IF(BB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB453=1,BC453=0),BC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$453=1,'Funding Plan'!$E$71,0),IF(BC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC453=1,BD453=0),BD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$453=1,'Funding Plan'!$E$71,0),IF(BD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD453=1,BE453=0),BE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$453=1,'Funding Plan'!$E$71,0),IF(BE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE453=1,BF453=0),BF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$453=1,'Funding Plan'!$E$71,0),IF(BF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF453=1,BG453=0),BG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$453=1,'Funding Plan'!$E$71,0),IF(BG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG453=1,BH453=0),BH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$453=1,'Funding Plan'!$E$71,0),IF(BH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH453=1,BI453=0),BI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$453=1,'Funding Plan'!$E$71,0),IF(BI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI453=1,BJ453=0),BJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$453=1,'Funding Plan'!$E$71,0),IF(BJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ453=1,BK453=0),BK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$453=1,'Funding Plan'!$E$71,0),IF(BK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK453=1,BL453=0),BL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$453=1,'Funding Plan'!$E$71,0),IF(BL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL453=1,BM453=0),BM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$453=1,'Funding Plan'!$E$71,0),IF(BM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM453=1,BN453=0),BN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$453=1,'Funding Plan'!$E$71,0),IF(BN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN453=1,BO453=0),BO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$453=1,'Funding Plan'!$E$71,0),IF(BO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO453=1,BP453=0),BP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$453=1,'Funding Plan'!$E$71,0),IF(BP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP453=1,BQ453=0),BQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$453=1,'Funding Plan'!$E$71,0),IF(BQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ453=1,BR453=0),BR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$453=1,'Funding Plan'!$E$71,0),IF(BR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR453=1,BS453=0),BS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$453=1,'Funding Plan'!$E$71,0),IF(BS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS453=1,BT453=0),BT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$453=1,'Funding Plan'!$E$71,0),IF(BT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT453=1,BU453=0),BU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$453=1,'Funding Plan'!$E$71,0),IF(BU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU453=1,BV453=0),BV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$453=1,'Funding Plan'!$E$71,0),IF(BV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV453=1,BW453=0),BW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$453=1,'Funding Plan'!$E$71,0),IF(BW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW453=1,BX453=0),BX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$453=1,'Funding Plan'!$E$71,0),IF(BX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX453=1,BY453=0),BY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$453=1,'Funding Plan'!$E$71,0),IF(BY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY453=1,BZ453=0),BZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-BZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$453=1,'Funding Plan'!$E$71,0),IF(BZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ453=1,CA453=0),CA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$453=1,'Funding Plan'!$E$71,0),IF(CA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA453=1,CB453=0),CB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$453=1,'Funding Plan'!$E$71,0),IF(CB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB453=1,CC453=0),CC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$453=1,'Funding Plan'!$E$71,0),IF(CC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC453=1,CD453=0),CD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$453=1,'Funding Plan'!$E$71,0),IF(CD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD453=1,CE453=0),CE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$453=1,'Funding Plan'!$E$71,0),IF(CE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE453=1,CF453=0),CF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$453=1,'Funding Plan'!$E$71,0),IF(CF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF453=1,CG453=0),CG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$453=1,'Funding Plan'!$E$71,0),IF(CG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG453=1,CH453=0),CH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$453=1,'Funding Plan'!$E$71,0),IF(CH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH453=1,CI453=0),CI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$453=1,'Funding Plan'!$E$71,0),IF(CI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI453=1,CJ453=0),CJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$453=1,'Funding Plan'!$E$71,0),IF(CJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ453=1,CK453=0),CK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$453=1,'Funding Plan'!$E$71,0),IF(CK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK453=1,CL453=0),CL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$453=1,'Funding Plan'!$E$71,0),IF(CL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL453=1,CM453=0),CM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$453=1,'Funding Plan'!$E$71,0),IF(CM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM453=1,CN453=0),CN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$453=1,'Funding Plan'!$E$71,0),IF(CN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN453=1,CO453=0),CO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$453=1,'Funding Plan'!$E$71,0),IF(CO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO453=1,CP453=0),CP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$453=1,'Funding Plan'!$E$71,0),IF(CP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP453=1,CQ453=0),CQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$453=1,'Funding Plan'!$E$71,0),IF(CQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ453=1,CR453=0),CR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$453=1,'Funding Plan'!$E$71,0),IF(CR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR453=1,CS453=0),CS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$453=1,'Funding Plan'!$E$71,0),IF(CS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS453=1,CT453=0),CT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$453=1,'Funding Plan'!$E$71,0),IF(CT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT453=1,CU453=0),CU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$453=1,'Funding Plan'!$E$71,0),IF(CU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU453=1,CV453=0),CV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$453=1,'Funding Plan'!$E$71,0),IF(CV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV453=1,CW453=0),CW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$453=1,'Funding Plan'!$E$71,0),IF(CW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW453=1,CX453=0),CX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$453=1,'Funding Plan'!$E$71,0),IF(CX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX453=1,CY453=0),CY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$453=1,'Funding Plan'!$E$71,0),IF(CY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY453=1,CZ453=0),CZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-CZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$453=1,'Funding Plan'!$E$71,0),IF(CZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ453=1,DA453=0),DA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$453=1,'Funding Plan'!$E$71,0),IF(DA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA453=1,DB453=0),DB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$453=1,'Funding Plan'!$E$71,0),IF(DB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB453=1,DC453=0),DC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$453=1,'Funding Plan'!$E$71,0),IF(DC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC453=1,DD453=0),DD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$453=1,'Funding Plan'!$E$71,0),IF(DD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD453=1,DE453=0),DE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$453=1,'Funding Plan'!$E$71,0),IF(DE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE453=1,DF453=0),DF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$453=1,'Funding Plan'!$E$71,0),IF(DF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF453=1,DG453=0),DG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$453=1,'Funding Plan'!$E$71,0),IF(DG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG453=1,DH453=0),DH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$453=1,'Funding Plan'!$E$71,0),IF(DH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH453=1,DI453=0),DI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$453=1,'Funding Plan'!$E$71,0),IF(DI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI453=1,DJ453=0),DJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$453=1,'Funding Plan'!$E$71,0),IF(DJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ453=1,DK453=0),DK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$453=1,'Funding Plan'!$E$71,0),IF(DK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK453=1,DL453=0),DL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$453=1,'Funding Plan'!$E$71,0),IF(DL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL453=1,DM453=0),DM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$453=1,'Funding Plan'!$E$71,0),IF(DM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM453=1,DN453=0),DN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$453=1,'Funding Plan'!$E$71,0),IF(DN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN453=1,DO453=0),DO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$453=1,'Funding Plan'!$E$71,0),IF(DO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO453=1,DP453=0),DP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$453=1,'Funding Plan'!$E$71,0),IF(DP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP453=1,DQ453=0),DQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$453=1,'Funding Plan'!$E$71,0),IF(DQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ453=1,DR453=0),DR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$453=1,'Funding Plan'!$E$71,0),IF(DR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR453=1,DS453=0),DS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$453=1,'Funding Plan'!$E$71,0),IF(DS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS453=1,DT453=0),DT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$453=1,'Funding Plan'!$E$71,0),IF(DT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT453=1,DU453=0),DU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$453=1,'Funding Plan'!$E$71,0),IF(DU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU453=1,DV453=0),DV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$453=1,'Funding Plan'!$E$71,0),IF(DV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV453=1,DW453=0),DW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$453=1,'Funding Plan'!$E$71,0),IF(DW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW453=1,DX453=0),DX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$453=1,'Funding Plan'!$E$71,0),IF(DX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX453=1,DY453=0),DY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$453=1,'Funding Plan'!$E$71,0),IF(DY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY453=1,DZ453=0),DZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-DZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$453=1,'Funding Plan'!$E$71,0),IF(DZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ453=1,EA453=0),EA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$453=1,'Funding Plan'!$E$71,0),IF(EA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA453=1,EB453=0),EB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$453=1,'Funding Plan'!$E$71,0),IF(EB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB453=1,EC453=0),EC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$453=1,'Funding Plan'!$E$71,0),IF(EC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC453=1,ED453=0),ED455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ED$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$453=1,'Funding Plan'!$E$71,0),IF(ED$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED453=1,EE453=0),EE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$453=1,'Funding Plan'!$E$71,0),IF(EE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE453=1,EF453=0),EF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$453=1,'Funding Plan'!$E$71,0),IF(EF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF453=1,EG453=0),EG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$453=1,'Funding Plan'!$E$71,0),IF(EG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG453=1,EH453=0),EH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$453=1,'Funding Plan'!$E$71,0),IF(EH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH453=1,EI453=0),EI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$453=1,'Funding Plan'!$E$71,0),IF(EI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI453=1,EJ453=0),EJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$453=1,'Funding Plan'!$E$71,0),IF(EJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ453=1,EK453=0),EK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$453=1,'Funding Plan'!$E$71,0),IF(EK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK453=1,EL453=0),EL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$453=1,'Funding Plan'!$E$71,0),IF(EL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL453=1,EM453=0),EM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$453=1,'Funding Plan'!$E$71,0),IF(EM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM453=1,EN453=0),EN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$453=1,'Funding Plan'!$E$71,0),IF(EN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN453=1,EO453=0),EO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$453=1,'Funding Plan'!$E$71,0),IF(EO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO453=1,EP453=0),EP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$453=1,'Funding Plan'!$E$71,0),IF(EP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP453=1,EQ453=0),EQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$453=1,'Funding Plan'!$E$71,0),IF(EQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ453=1,ER453=0),ER455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ER$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$453=1,'Funding Plan'!$E$71,0),IF(ER$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER453=1,ES453=0),ES455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ES$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$453=1,'Funding Plan'!$E$71,0),IF(ES$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES453=1,ET453=0),ET455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ET$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$453=1,'Funding Plan'!$E$71,0),IF(ET$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET453=1,EU453=0),EU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$453=1,'Funding Plan'!$E$71,0),IF(EU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU453=1,EV453=0),EV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$453=1,'Funding Plan'!$E$71,0),IF(EV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV453=1,EW453=0),EW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$453=1,'Funding Plan'!$E$71,0),IF(EW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW453=1,EX453=0),EX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$453=1,'Funding Plan'!$E$71,0),IF(EX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX453=1,EY453=0),EY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$453=1,'Funding Plan'!$E$71,0),IF(EY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY453=1,EZ453=0),EZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-EZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$453=1,'Funding Plan'!$E$71,0),IF(EZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ453=1,FA453=0),FA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$453=1,'Funding Plan'!$E$71,0),IF(FA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA453=1,FB453=0),FB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$453=1,'Funding Plan'!$E$71,0),IF(FB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB453=1,FC453=0),FC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$453=1,'Funding Plan'!$E$71,0),IF(FC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC453=1,FD453=0),FD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$453=1,'Funding Plan'!$E$71,0),IF(FD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD453=1,FE453=0),FE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$453=1,'Funding Plan'!$E$71,0),IF(FE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE453=1,FF453=0),FF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$453=1,'Funding Plan'!$E$71,0),IF(FF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF453=1,FG453=0),FG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$453=1,'Funding Plan'!$E$71,0),IF(FG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG453=1,FH453=0),FH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$453=1,'Funding Plan'!$E$71,0),IF(FH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH453=1,FI453=0),FI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$453=1,'Funding Plan'!$E$71,0),IF(FI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI453=1,FJ453=0),FJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$453=1,'Funding Plan'!$E$71,0),IF(FJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ453=1,FK453=0),FK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$453=1,'Funding Plan'!$E$71,0),IF(FK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK453=1,FL453=0),FL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$453=1,'Funding Plan'!$E$71,0),IF(FL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL453=1,FM453=0),FM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$453=1,'Funding Plan'!$E$71,0),IF(FM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM453=1,FN453=0),FN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$453=1,'Funding Plan'!$E$71,0),IF(FN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN453=1,FO453=0),FO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$453=1,'Funding Plan'!$E$71,0),IF(FO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO453=1,FP453=0),FP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$453=1,'Funding Plan'!$E$71,0),IF(FP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP453=1,FQ453=0),FQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$453=1,'Funding Plan'!$E$71,0),IF(FQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ453=1,FR453=0),FR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$453=1,'Funding Plan'!$E$71,0),IF(FR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR453=1,FS453=0),FS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$453=1,'Funding Plan'!$E$71,0),IF(FS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS453=1,FT453=0),FT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$453=1,'Funding Plan'!$E$71,0),IF(FT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT453=1,FU453=0),FU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$453=1,'Funding Plan'!$E$71,0),IF(FU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU453=1,FV453=0),FV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$453=1,'Funding Plan'!$E$71,0),IF(FV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV453=1,FW453=0),FW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$453=1,'Funding Plan'!$E$71,0),IF(FW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW453=1,FX453=0),FX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$453=1,'Funding Plan'!$E$71,0),IF(FX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX453=1,FY453=0),FY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$453=1,'Funding Plan'!$E$71,0),IF(FY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY453=1,FZ453=0),FZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-FZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$453=1,'Funding Plan'!$E$71,0),IF(FZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ453=1,GA453=0),GA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$453=1,'Funding Plan'!$E$71,0),IF(GA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA453=1,GB453=0),GB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$453=1,'Funding Plan'!$E$71,0),IF(GB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB453=1,GC453=0),GC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$453=1,'Funding Plan'!$E$71,0),IF(GC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC453=1,GD453=0),GD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$453=1,'Funding Plan'!$E$71,0),IF(GD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD453=1,GE453=0),GE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$453=1,'Funding Plan'!$E$71,0),IF(GE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE453=1,GF453=0),GF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$453=1,'Funding Plan'!$E$71,0),IF(GF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF453=1,GG453=0),GG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$453=1,'Funding Plan'!$E$71,0),IF(GG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG453=1,GH453=0),GH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$453=1,'Funding Plan'!$E$71,0),IF(GH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH453=1,GI453=0),GI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$453=1,'Funding Plan'!$E$71,0),IF(GI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI453=1,GJ453=0),GJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$453=1,'Funding Plan'!$E$71,0),IF(GJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ453=1,GK453=0),GK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$453=1,'Funding Plan'!$E$71,0),IF(GK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK453=1,GL453=0),GL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$453=1,'Funding Plan'!$E$71,0),IF(GL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL453=1,GM453=0),GM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$453=1,'Funding Plan'!$E$71,0),IF(GM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM453=1,GN453=0),GN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$453=1,'Funding Plan'!$E$71,0),IF(GN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN453=1,GO453=0),GO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$453=1,'Funding Plan'!$E$71,0),IF(GO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO453=1,GP453=0),GP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$453=1,'Funding Plan'!$E$71,0),IF(GP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP453=1,GQ453=0),GQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$453=1,'Funding Plan'!$E$71,0),IF(GQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ453=1,GR453=0),GR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$453=1,'Funding Plan'!$E$71,0),IF(GR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR453=1,GS453=0),GS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$453=1,'Funding Plan'!$E$71,0),IF(GS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS453=1,GT453=0),GT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$453=1,'Funding Plan'!$E$71,0),IF(GT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT453=1,GU453=0),GU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$453=1,'Funding Plan'!$E$71,0),IF(GU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU453=1,GV453=0),GV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$453=1,'Funding Plan'!$E$71,0),IF(GV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV453=1,GW453=0),GW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$453=1,'Funding Plan'!$E$71,0),IF(GW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW453=1,GX453=0),GX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$453=1,'Funding Plan'!$E$71,0),IF(GX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX453=1,GY453=0),GY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$453=1,'Funding Plan'!$E$71,0),IF(GY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY453=1,GZ453=0),GZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-GZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$453=1,'Funding Plan'!$E$71,0),IF(GZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ453=1,HA453=0),HA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$453=1,'Funding Plan'!$E$71,0),IF(HA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA453=1,HB453=0),HB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$453=1,'Funding Plan'!$E$71,0),IF(HB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB453=1,HC453=0),HC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$453=1,'Funding Plan'!$E$71,0),IF(HC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC453=1,HD453=0),HD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$453=1,'Funding Plan'!$E$71,0),IF(HD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD453=1,HE453=0),HE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$453=1,'Funding Plan'!$E$71,0),IF(HE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE453=1,HF453=0),HF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$453=1,'Funding Plan'!$E$71,0),IF(HF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF453=1,HG453=0),HG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$453=1,'Funding Plan'!$E$71,0),IF(HG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG453=1,HH453=0),HH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$453=1,'Funding Plan'!$E$71,0),IF(HH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH453=1,HI453=0),HI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$453=1,'Funding Plan'!$E$71,0),IF(HI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI453=1,HJ453=0),HJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$453=1,'Funding Plan'!$E$71,0),IF(HJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ453=1,HK453=0),HK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$453=1,'Funding Plan'!$E$71,0),IF(HK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK453=1,HL453=0),HL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$453=1,'Funding Plan'!$E$71,0),IF(HL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL453=1,HM453=0),HM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$453=1,'Funding Plan'!$E$71,0),IF(HM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM453=1,HN453=0),HN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$453=1,'Funding Plan'!$E$71,0),IF(HN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN453=1,HO453=0),HO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$453=1,'Funding Plan'!$E$71,0),IF(HO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO453=1,HP453=0),HP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$453=1,'Funding Plan'!$E$71,0),IF(HP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP453=1,HQ453=0),HQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$453=1,'Funding Plan'!$E$71,0),IF(HQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ453=1,HR453=0),HR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$453=1,'Funding Plan'!$E$71,0),IF(HR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR453=1,HS453=0),HS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$453=1,'Funding Plan'!$E$71,0),IF(HS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS453=1,HT453=0),HT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$453=1,'Funding Plan'!$E$71,0),IF(HT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT453=1,HU453=0),HU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$453=1,'Funding Plan'!$E$71,0),IF(HU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU453=1,HV453=0),HV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$453=1,'Funding Plan'!$E$71,0),IF(HV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV453=1,HW453=0),HW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$453=1,'Funding Plan'!$E$71,0),IF(HW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW453=1,HX453=0),HX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$453=1,'Funding Plan'!$E$71,0),IF(HX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX453=1,HY453=0),HY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$453=1,'Funding Plan'!$E$71,0),IF(HY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY453=1,HZ453=0),HZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-HZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$453=1,'Funding Plan'!$E$71,0),IF(HZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ453=1,IA453=0),IA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$453=1,'Funding Plan'!$E$71,0),IF(IA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA453=1,IB453=0),IB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$453=1,'Funding Plan'!$E$71,0),IF(IB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB453=1,IC453=0),IC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$453=1,'Funding Plan'!$E$71,0),IF(IC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC453=1,ID453=0),ID455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ID$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$453=1,'Funding Plan'!$E$71,0),IF(ID$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID453=1,IE453=0),IE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$453=1,'Funding Plan'!$E$71,0),IF(IE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE453=1,IF453=0),IF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$453=1,'Funding Plan'!$E$71,0),IF(IF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF453=1,IG453=0),IG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$453=1,'Funding Plan'!$E$71,0),IF(IG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG453=1,IH453=0),IH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$453=1,'Funding Plan'!$E$71,0),IF(IH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH453=1,II453=0),II455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-II$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$453=1,'Funding Plan'!$E$71,0),IF(II$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II453=1,IJ453=0),IJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$453=1,'Funding Plan'!$E$71,0),IF(IJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ453=1,IK453=0),IK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$453=1,'Funding Plan'!$E$71,0),IF(IK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK453=1,IL453=0),IL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$453=1,'Funding Plan'!$E$71,0),IF(IL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL453=1,IM453=0),IM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$453=1,'Funding Plan'!$E$71,0),IF(IM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM453=1,IN453=0),IN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$453=1,'Funding Plan'!$E$71,0),IF(IN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN453=1,IO453=0),IO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$453=1,'Funding Plan'!$E$71,0),IF(IO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO453=1,IP453=0),IP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$453=1,'Funding Plan'!$E$71,0),IF(IP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP453=1,IQ453=0),IQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$453=1,'Funding Plan'!$E$71,0),IF(IQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ453=1,IR453=0),IR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$453=1,'Funding Plan'!$E$71,0),IF(IR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR453=1,IS453=0),IS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$453=1,'Funding Plan'!$E$71,0),IF(IS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS453=1,IT453=0),IT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$453=1,'Funding Plan'!$E$71,0),IF(IT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT453=1,IU453=0),IU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$453=1,'Funding Plan'!$E$71,0),IF(IU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU453=1,IV453=0),IV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$453=1,'Funding Plan'!$E$71,0),IF(IV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV453=1,IW453=0),IW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$453=1,'Funding Plan'!$E$71,0),IF(IW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW453=1,IX453=0),IX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$453=1,'Funding Plan'!$E$71,0),IF(IX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX453=1,IY453=0),IY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$453=1,'Funding Plan'!$E$71,0),IF(IY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY453=1,IZ453=0),IZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-IZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$453=1,'Funding Plan'!$E$71,0),IF(IZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ453=1,JA453=0),JA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$453=1,'Funding Plan'!$E$71,0),IF(JA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA453=1,JB453=0),JB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$453=1,'Funding Plan'!$E$71,0),IF(JB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB453=1,JC453=0),JC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$453=1,'Funding Plan'!$E$71,0),IF(JC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC453=1,JD453=0),JD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$453=1,'Funding Plan'!$E$71,0),IF(JD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD453=1,JE453=0),JE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$453=1,'Funding Plan'!$E$71,0),IF(JE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE453=1,JF453=0),JF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$453=1,'Funding Plan'!$E$71,0),IF(JF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF453=1,JG453=0),JG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$453=1,'Funding Plan'!$E$71,0),IF(JG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG453=1,JH453=0),JH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$453=1,'Funding Plan'!$E$71,0),IF(JH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH453=1,JI453=0),JI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$453=1,'Funding Plan'!$E$71,0),IF(JI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI453=1,JJ453=0),JJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$453=1,'Funding Plan'!$E$71,0),IF(JJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ453=1,JK453=0),JK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$453=1,'Funding Plan'!$E$71,0),IF(JK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK453=1,JL453=0),JL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$453=1,'Funding Plan'!$E$71,0),IF(JL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL453=1,JM453=0),JM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$453=1,'Funding Plan'!$E$71,0),IF(JM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM453=1,JN453=0),JN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$453=1,'Funding Plan'!$E$71,0),IF(JN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN453=1,JO453=0),JO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$453=1,'Funding Plan'!$E$71,0),IF(JO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO453=1,JP453=0),JP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$453=1,'Funding Plan'!$E$71,0),IF(JP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP453=1,JQ453=0),JQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$453=1,'Funding Plan'!$E$71,0),IF(JQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ453=1,JR453=0),JR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$453=1,'Funding Plan'!$E$71,0),IF(JR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR453=1,JS453=0),JS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$453=1,'Funding Plan'!$E$71,0),IF(JS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS453=1,JT453=0),JT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$453=1,'Funding Plan'!$E$71,0),IF(JT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT453=1,JU453=0),JU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$453=1,'Funding Plan'!$E$71,0),IF(JU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU453=1,JV453=0),JV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$453=1,'Funding Plan'!$E$71,0),IF(JV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV453=1,JW453=0),JW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$453=1,'Funding Plan'!$E$71,0),IF(JW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW453=1,JX453=0),JX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$453=1,'Funding Plan'!$E$71,0),IF(JX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX453=1,JY453=0),JY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$453=1,'Funding Plan'!$E$71,0),IF(JY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY453=1,JZ453=0),JZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-JZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$453=1,'Funding Plan'!$E$71,0),IF(JZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ453=1,KA453=0),KA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$453=1,'Funding Plan'!$E$71,0),IF(KA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA453=1,KB453=0),KB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$453=1,'Funding Plan'!$E$71,0),IF(KB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB453=1,KC453=0),KC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$453=1,'Funding Plan'!$E$71,0),IF(KC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC453=1,KD453=0),KD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$453=1,'Funding Plan'!$E$71,0),IF(KD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD453=1,KE453=0),KE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$453=1,'Funding Plan'!$E$71,0),IF(KE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE453=1,KF453=0),KF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$453=1,'Funding Plan'!$E$71,0),IF(KF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF453=1,KG453=0),KG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$453=1,'Funding Plan'!$E$71,0),IF(KG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG453=1,KH453=0),KH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$453=1,'Funding Plan'!$E$71,0),IF(KH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH453=1,KI453=0),KI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$453=1,'Funding Plan'!$E$71,0),IF(KI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI453=1,KJ453=0),KJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$453=1,'Funding Plan'!$E$71,0),IF(KJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ453=1,KK453=0),KK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$453=1,'Funding Plan'!$E$71,0),IF(KK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK453=1,KL453=0),KL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$453=1,'Funding Plan'!$E$71,0),IF(KL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL453=1,KM453=0),KM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$453=1,'Funding Plan'!$E$71,0),IF(KM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM453=1,KN453=0),KN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$453=1,'Funding Plan'!$E$71,0),IF(KN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN453=1,KO453=0),KO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$453=1,'Funding Plan'!$E$71,0),IF(KO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO453=1,KP453=0),KP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$453=1,'Funding Plan'!$E$71,0),IF(KP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP453=1,KQ453=0),KQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$453=1,'Funding Plan'!$E$71,0),IF(KQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ453=1,KR453=0),KR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$453=1,'Funding Plan'!$E$71,0),IF(KR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR453=1,KS453=0),KS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$453=1,'Funding Plan'!$E$71,0),IF(KS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS453=1,KT453=0),KT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$453=1,'Funding Plan'!$E$71,0),IF(KT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT453=1,KU453=0),KU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$453=1,'Funding Plan'!$E$71,0),IF(KU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU453=1,KV453=0),KV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$453=1,'Funding Plan'!$E$71,0),IF(KV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV453=1,KW453=0),KW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$453=1,'Funding Plan'!$E$71,0),IF(KW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW453=1,KX453=0),KX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$453=1,'Funding Plan'!$E$71,0),IF(KX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX453=1,KY453=0),KY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$453=1,'Funding Plan'!$E$71,0),IF(KY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY453=1,KZ453=0),KZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-KZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$453=1,'Funding Plan'!$E$71,0),IF(KZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ453=1,LA453=0),LA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$453=1,'Funding Plan'!$E$71,0),IF(LA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA453=1,LB453=0),LB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$453=1,'Funding Plan'!$E$71,0),IF(LB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB453=1,LC453=0),LC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$453=1,'Funding Plan'!$E$71,0),IF(LC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC453=1,LD453=0),LD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$453=1,'Funding Plan'!$E$71,0),IF(LD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD453=1,LE453=0),LE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$453=1,'Funding Plan'!$E$71,0),IF(LE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE453=1,LF453=0),LF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$453=1,'Funding Plan'!$E$71,0),IF(LF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF453=1,LG453=0),LG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$453=1,'Funding Plan'!$E$71,0),IF(LG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG453=1,LH453=0),LH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$453=1,'Funding Plan'!$E$71,0),IF(LH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH453=1,LI453=0),LI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$453=1,'Funding Plan'!$E$71,0),IF(LI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI453=1,LJ453=0),LJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$453=1,'Funding Plan'!$E$71,0),IF(LJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ453=1,LK453=0),LK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$453=1,'Funding Plan'!$E$71,0),IF(LK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK453=1,LL453=0),LL455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LL$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$453=1,'Funding Plan'!$E$71,0),IF(LL$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL453=1,LM453=0),LM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$453=1,'Funding Plan'!$E$71,0),IF(LM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM453=1,LN453=0),LN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$453=1,'Funding Plan'!$E$71,0),IF(LN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN453=1,LO453=0),LO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$453=1,'Funding Plan'!$E$71,0),IF(LO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO453=1,LP453=0),LP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$453=1,'Funding Plan'!$E$71,0),IF(LP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP453=1,LQ453=0),LQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$453=1,'Funding Plan'!$E$71,0),IF(LQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ453=1,LR453=0),LR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$453=1,'Funding Plan'!$E$71,0),IF(LR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR453=1,LS453=0),LS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$453=1,'Funding Plan'!$E$71,0),IF(LS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS453=1,LT453=0),LT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$453=1,'Funding Plan'!$E$71,0),IF(LT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT453=1,LU453=0),LU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$453=1,'Funding Plan'!$E$71,0),IF(LU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU453=1,LV453=0),LV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$453=1,'Funding Plan'!$E$71,0),IF(LV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV453=1,LW453=0),LW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$453=1,'Funding Plan'!$E$71,0),IF(LW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW453=1,LX453=0),LX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$453=1,'Funding Plan'!$E$71,0),IF(LX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX453=1,LY453=0),LY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$453=1,'Funding Plan'!$E$71,0),IF(LY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY453=1,LZ453=0),LZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-LZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$453=1,'Funding Plan'!$E$71,0),IF(LZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ453=1,MA453=0),MA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$453=1,'Funding Plan'!$E$71,0),IF(MA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA453=1,MB453=0),MB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$453=1,'Funding Plan'!$E$71,0),IF(MB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB453=1,MC453=0),MC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$453=1,'Funding Plan'!$E$71,0),IF(MC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC453=1,MD453=0),MD455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MD$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$453=1,'Funding Plan'!$E$71,0),IF(MD$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD453=1,ME453=0),ME455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ME$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$453=1,'Funding Plan'!$E$71,0),IF(ME$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME453=1,MF453=0),MF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$453=1,'Funding Plan'!$E$71,0),IF(MF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF453=1,MG453=0),MG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$453=1,'Funding Plan'!$E$71,0),IF(MG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG453=1,MH453=0),MH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$453=1,'Funding Plan'!$E$71,0),IF(MH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH453=1,MI453=0),MI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$453=1,'Funding Plan'!$E$71,0),IF(MI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI453=1,MJ453=0),MJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$453=1,'Funding Plan'!$E$71,0),IF(MJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ453=1,MK453=0),MK455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MK$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$453=1,'Funding Plan'!$E$71,0),IF(MK$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK453=1,ML453=0),ML455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ML$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$453=1,'Funding Plan'!$E$71,0),IF(ML$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML453=1,MM453=0),MM455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MM$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$453=1,'Funding Plan'!$E$71,0),IF(MM$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM453=1,MN453=0),MN455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MN$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$453=1,'Funding Plan'!$E$71,0),IF(MN$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN453=1,MO453=0),MO455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MO$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$453=1,'Funding Plan'!$E$71,0),IF(MO$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO453=1,MP453=0),MP455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MP$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$453=1,'Funding Plan'!$E$71,0),IF(MP$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP453=1,MQ453=0),MQ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MQ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$453=1,'Funding Plan'!$E$71,0),IF(MQ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ453=1,MR453=0),MR455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MR$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$453=1,'Funding Plan'!$E$71,0),IF(MR$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR453=1,MS453=0),MS455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MS$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$453=1,'Funding Plan'!$E$71,0),IF(MS$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS453=1,MT453=0),MT455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MT$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$453=1,'Funding Plan'!$E$71,0),IF(MT$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT453=1,MU453=0),MU455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MU$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$453=1,'Funding Plan'!$E$71,0),IF(MU$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU453=1,MV453=0),MV455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MV$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$453=1,'Funding Plan'!$E$71,0),IF(MV$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV453=1,MW453=0),MW455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MW$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$453=1,'Funding Plan'!$E$71,0),IF(MW$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW453=1,MX453=0),MX455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MX$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$453=1,'Funding Plan'!$E$71,0),IF(MX$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX453=1,MY453=0),MY455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MY$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$453=1,'Funding Plan'!$E$71,0),IF(MY$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY453=1,MZ453=0),MZ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-MZ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$453=1,'Funding Plan'!$E$71,0),IF(MZ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ453=1,NA453=0),NA455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NA$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$453=1,'Funding Plan'!$E$71,0),IF(NA$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA453=1,NB453=0),NB455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NB$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$453=1,'Funding Plan'!$E$71,0),IF(NB$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB453=1,NC453=0),NC455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NC$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$453=1,'Funding Plan'!$E$71,0),IF(NC$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC453=1,ND453=0),ND455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-ND$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$453=1,'Funding Plan'!$E$71,0),IF(ND$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND453=1,NE453=0),NE455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NE$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$453=1,'Funding Plan'!$E$71,0),IF(NE$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE453=1,NF453=0),NF455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NF$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$453=1,'Funding Plan'!$E$71,0),IF(NF$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF453=1,NG453=0),NG455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NG$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$453=1,'Funding Plan'!$E$71,0),IF(NG$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG453=1,NH453=0),NH455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NH$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$453=1,'Funding Plan'!$E$71,0),IF(NH$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH453=1,NI453=0),NI455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NI$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$453=1,'Funding Plan'!$E$71,0),IF(NI$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI453=1,NJ453=0),NJ455,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$453>0,-PPMT('Funding Plan'!$E$74/12,'Funding Plan'!$E$29-NJ$453+1,'Funding Plan'!$E$29,'Funding Plan'!$E$71),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$453=1,'Funding Plan'!$E$71,0),IF(NJ$453>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$71/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C455+C458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO455+BO458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA455+EA458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM455+GM458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IU455+IU458","v":0},{"$f":"+IV455+IV458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LH455+LH458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ451>0,'Funding Plan'!$E$71*'Funding Plan'!$E$26,0)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C339","v":1},{"$f":"D339","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"BP339","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"EB339","v":11},11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,{"$f":"GN339","v":17},17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,{"$f":"IZ339","v":22},22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,{"$f":"LL339","v":27},27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"borrowed amount",{"$f":"SUM(C343:N343)+SUM(C355:N355)+SUM(C367:N367)+SUM(C379:N379)+SUM(C391:N391)+SUM(C403:N403)+SUM(C415:N415)+SUM(C427:N427)+SUM(C439:N439)+SUM(C451:N451)","v":100000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O343:Z343)+SUM(O355:Z355)+SUM(O367:Z367)+SUM(O379:Z379)+SUM(O391:Z391)+SUM(O403:Z403)+SUM(O415:Z415)+SUM(O427:Z427)+SUM(O439:Z439)+SUM(O451:Z451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA343:AL343)+SUM(AA355:AL355)+SUM(AA367:AL367)+SUM(AA379:AL379)+SUM(AA391:AL391)+SUM(AA403:AL403)+SUM(AA415:AL415)+SUM(AA427:AL427)+SUM(AA439:AL439)+SUM(AA451:AL451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM343:AX343)+SUM(AM355:AX355)+SUM(AM367:AX367)+SUM(AM379:AX379)+SUM(AM391:AX391)+SUM(AM403:AX403)+SUM(AM415:AX415)+SUM(AM427:AX427)+SUM(AM439:AX439)+SUM(AM451:AX451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY343:BJ343)+SUM(AY355:BJ355)+SUM(AY367:BJ367)+SUM(AY379:BJ379)+SUM(AY391:BJ391)+SUM(AY403:BJ403)+SUM(AY415:BJ415)+SUM(AY427:BJ427)+SUM(AY439:BJ439)+SUM(AY451:BJ451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK343:BV343)+SUM(BK355:BV355)+SUM(BK367:BV367)+SUM(BK379:BV379)+SUM(BK391:BV391)+SUM(BK403:BV403)+SUM(BK415:BV415)+SUM(BK427:BV427)+SUM(BK439:BV439)+SUM(BK451:BV451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW343:CH343)+SUM(BW355:CH355)+SUM(BW367:CH367)+SUM(BW379:CH379)+SUM(BW391:CH391)+SUM(BW403:CH403)+SUM(BW415:CH415)+SUM(BW427:CH427)+SUM(BW439:CH439)+SUM(BW451:CH451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CI343:CT343)+SUM(CI355:CT355)+SUM(CI367:CT367)+SUM(CI379:CT379)+SUM(CI391:CT391)+SUM(CI403:CT403)+SUM(CI415:CT415)+SUM(CI427:CT427)+SUM(CI439:CT439)+SUM(CI451:CT451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU343:DF343)+SUM(CU355:DF355)+SUM(CU367:DF367)+SUM(CU379:DF379)+SUM(CU391:DF391)+SUM(CU403:DF403)+SUM(CU415:DF415)+SUM(CU427:DF427)+SUM(CU439:DF439)+SUM(CU451:DF451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG343:DR343)+SUM(DG355:DR355)+SUM(DG367:DR367)+SUM(DG379:DR379)+SUM(DG391:DR391)+SUM(DG403:DR403)+SUM(DG415:DR415)+SUM(DG427:DR427)+SUM(DG439:DR439)+SUM(DG451:DR451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DS343:ED343)+SUM(DS355:ED355)+SUM(DS367:ED367)+SUM(DS379:ED379)+SUM(DS391:ED391)+SUM(DS403:ED403)+SUM(DS415:ED415)+SUM(DS427:ED427)+SUM(DS439:ED439)+SUM(DS451:ED451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EE343:EP343)+SUM(EE355:EP355)+SUM(EE367:EP367)+SUM(EE379:EP379)+SUM(EE391:EP391)+SUM(EE403:EP403)+SUM(EE415:EP415)+SUM(EE427:EP427)+SUM(EE439:EP439)+SUM(EE451:EP451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EQ343:FB343)+SUM(EQ355:FB355)+SUM(EQ367:FB367)+SUM(EQ379:FB379)+SUM(EQ391:FB391)+SUM(EQ403:FB403)+SUM(EQ415:FB415)+SUM(EQ427:FB427)+SUM(EQ439:FB439)+SUM(EQ451:FB451)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FO343:FZ343)+SUM(FO355:FZ355)+SUM(FO367:FZ367)+SUM(FO379:FZ379)+SUM(FO391:FZ391)+SUM(FO403:FZ403)+SUM(FO415:FZ415)+SUM(FO427:FZ427)+SUM(FO439:FZ439)+SUM(FO451:FZ451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA343:GL343)+SUM(GA355:GL355)+SUM(GA367:GL367)+SUM(GA379:GL379)+SUM(GA391:GL391)+SUM(GA403:GL403)+SUM(GA415:GL415)+SUM(GA427:GL427)+SUM(GA439:GL439)+SUM(GA451:GL451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GM343:GX343)+SUM(GM355:GX355)+SUM(GM367:GX367)+SUM(GM379:GX379)+SUM(GM391:GX391)+SUM(GM403:GX403)+SUM(GM415:GX415)+SUM(GM427:GX427)+SUM(GM439:GX439)+SUM(GM451:GX451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GY343:HJ343)+SUM(GY355:HJ355)+SUM(GY367:HJ367)+SUM(GY379:HJ379)+SUM(GY391:HJ391)+SUM(GY403:HJ403)+SUM(GY415:HJ415)+SUM(GY427:HJ427)+SUM(GY439:HJ439)+SUM(GY451:HJ451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HK343:HV343)+SUM(HK355:HV355)+SUM(HK367:HV367)+SUM(HK379:HV379)+SUM(HK391:HV391)+SUM(HK403:HV403)+SUM(HK415:HV415)+SUM(HK427:HV427)+SUM(HK439:HV439)+SUM(HK451:HV451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HW343:IH343)+SUM(HW355:IH355)+SUM(HW367:IH367)+SUM(HW379:IH379)+SUM(HW391:IH391)+SUM(HW403:IH403)+SUM(HW415:IH415)+SUM(HW427:IH427)+SUM(HW439:IH439)+SUM(HW451:IH451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(II343:IT343)+SUM(II355:IT355)+SUM(II367:IT367)+SUM(II379:IT379)+SUM(II391:IT391)+SUM(II403:IT403)+SUM(II415:IT415)+SUM(II427:IT427)+SUM(II439:IT439)+SUM(II451:IT451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IU343:JF343)+SUM(IU355:JF355)+SUM(IU367:JF367)+SUM(IU379:JF379)+SUM(IU391:JF391)+SUM(IU403:JF403)+SUM(IU415:JF415)+SUM(IU427:JF427)+SUM(IU439:JF439)+SUM(IU451:JF451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JG343:JR343)+SUM(JG355:JR355)+SUM(JG367:JR367)+SUM(JG379:JR379)+SUM(JG391:JR391)+SUM(JG403:JR403)+SUM(JG415:JR415)+SUM(JG427:JR427)+SUM(JG439:JR439)+SUM(JG451:JR451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JS343:KD343)+SUM(JS355:KD355)+SUM(JS367:KD367)+SUM(JS379:KD379)+SUM(JS391:KD391)+SUM(JS403:KD403)+SUM(JS415:KD415)+SUM(JS427:KD427)+SUM(JS439:KD439)+SUM(JS451:KD451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KE343:KP343)+SUM(KE355:KP355)+SUM(KE367:KP367)+SUM(KE379:KP379)+SUM(KE391:KP391)+SUM(KE403:KP403)+SUM(KE415:KP415)+SUM(KE427:KP427)+SUM(KE439:KP439)+SUM(KE451:KP451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KQ343:LB343)+SUM(KQ355:LB355)+SUM(KQ367:LB367)+SUM(KQ379:LB379)+SUM(KQ391:LB391)+SUM(KQ403:LB403)+SUM(KQ415:LB415)+SUM(KQ427:LB427)+SUM(KQ439:LB439)+SUM(KQ451:LB451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LC343:LN343)+SUM(LC355:LN355)+SUM(LC367:LN367)+SUM(LC379:LN379)+SUM(LC391:LN391)+SUM(LC403:LN403)+SUM(LC415:LN415)+SUM(LC427:LN427)+SUM(LC439:LN439)+SUM(LC451:LN451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LO343:LZ343)+SUM(LO355:LZ355)+SUM(LO367:LZ367)+SUM(LO379:LZ379)+SUM(LO391:LZ391)+SUM(LO403:LZ403)+SUM(LO415:LZ415)+SUM(LO427:LZ427)+SUM(LO439:LZ439)+SUM(LO451:LZ451)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MA343:ML343)+SUM(MA355:ML355)+SUM(MA367:ML367)+SUM(MA379:ML379)+SUM(MA391:ML391)+SUM(MA403:ML403)+SUM(MA415:ML415)+SUM(MA427:ML427)+SUM(MA439:ML439)+SUM(MA451:ML451)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MN343:MY343)+SUM(MN355:MY355)+SUM(MN367:MY367)+SUM(MN379:MY379)+SUM(MN391:MY391)+SUM(MN403:MY403)+SUM(MN415:MY415)+SUM(MN427:MY427)+SUM(MN439:MY439)+SUM(MN451:MY451)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MY343:NJ343)+SUM(MY355:NJ355)+SUM(MY367:NJ367)+SUM(MY379:NJ379)+SUM(MY391:NJ391)+SUM(MY403:NJ403)+SUM(MY415:NJ415)+SUM(MY427:NJ427)+SUM(MY439:NJ439)+SUM(MY451:NJ451)","v":0}]
[null,"Principal Payment",{"$f":"SUM(C350:N350)+SUM(C362:N362)+SUM(C374:N374)+SUM(C386:N386)+SUM(C398:N398)+SUM(C410:N410)+SUM(C422:N422)+SUM(C434:N434)+SUM(C446:N446)+SUM(C458:N458)","v":-9125.665197813898},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O350:Z350)+SUM(O362:Z362)+SUM(O374:Z374)+SUM(O386:Z386)+SUM(O398:Z398)+SUM(O410:Z410)+SUM(O422:Z422)+SUM(O434:Z434)+SUM(O446:Z446)+SUM(O458:Z458)","v":-18807.165100785998},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA350:AL350)+SUM(AA362:AL362)+SUM(AA374:AL374)+SUM(AA386:AL386)+SUM(AA398:AL398)+SUM(AA410:AL410)+SUM(AA422:AL422)+SUM(AA434:AL434)+SUM(AA446:AL446)+SUM(AA458:AL458)","v":-19573.398024939241},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM350:AX350)+SUM(AM362:AX362)+SUM(AM374:AX374)+SUM(AM386:AX386)+SUM(AM398:AX398)+SUM(AM410:AX410)+SUM(AM422:AX422)+SUM(AM434:AX434)+SUM(AM446:AX446)+SUM(AM458:AX458)","v":-20370.848460658432},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY350:BJ350)+SUM(AY362:BJ362)+SUM(AY374:BJ374)+SUM(AY386:BJ386)+SUM(AY398:BJ398)+SUM(AY410:BJ410)+SUM(AY422:BJ422)+SUM(AY434:BJ434)+SUM(AY446:BJ446)+SUM(AY458:BJ458)","v":-21200.788257530876},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK350:BV350)+SUM(BK362:BV362)+SUM(BK374:BV374)+SUM(BK386:BV386)+SUM(BK398:BV398)+SUM(BK410:BV410)+SUM(BK422:BV422)+SUM(BK434:BV434)+SUM(BK446:BV446)+SUM(BK458:BV458)","v":-10922.134958271577},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW350:CH350)+SUM(BW362:CH362)+SUM(BW374:CH374)+SUM(BW386:CH386)+SUM(BW398:CH398)+SUM(BW410:CH410)+SUM(BW422:CH422)+SUM(BW434:CH434)+SUM(BW446:CH446)+SUM(BW458:CH458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CI350:CT350)+SUM(CI362:CT362)+SUM(CI374:CT374)+SUM(CI386:CT386)+SUM(CI398:CT398)+SUM(CI410:CT410)+SUM(CI422:CT422)+SUM(CI434:CT434)+SUM(CI446:CT446)+SUM(CI458:CT458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CV350:DG350)+SUM(CV362:DG362)+SUM(CV374:DG374)+SUM(CV386:DG386)+SUM(CV398:DG398)+SUM(CV410:DG410)+SUM(CV422:DG422)+SUM(CV434:DG434)+SUM(CV446:DG446)+SUM(CV458:DG458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DH350:DS350)+SUM(DH362:DS362)+SUM(DH374:DS374)+SUM(DH386:DS386)+SUM(DH398:DS398)+SUM(DH410:DS410)+SUM(DH422:DS422)+SUM(DH434:DS434)+SUM(DH446:DS446)+SUM(DH458:DS458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DT350:EE350)+SUM(DT362:EE362)+SUM(DT374:EE374)+SUM(DT386:EE386)+SUM(DT398:EE398)+SUM(DT410:EE410)+SUM(DT422:EE422)+SUM(DT434:EE434)+SUM(DT446:EE446)+SUM(DT458:EE458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EF350:EQ350)+SUM(EF362:EQ362)+SUM(EF374:EQ374)+SUM(EF386:EQ386)+SUM(EF398:EQ398)+SUM(EF410:EQ410)+SUM(EF422:EQ422)+SUM(EF434:EQ434)+SUM(EF446:EQ446)+SUM(EF458:EQ458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ER350:FC350)+SUM(ER362:FC362)+SUM(ER374:FC374)+SUM(ER386:FC386)+SUM(ER398:FC398)+SUM(ER410:FC410)+SUM(ER422:FC422)+SUM(ER434:FC434)+SUM(ER446:FC446)+SUM(ER458:FC458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FD350:FO350)+SUM(FD362:FO362)+SUM(FD374:FO374)+SUM(FD386:FO386)+SUM(FD398:FO398)+SUM(FD410:FO410)+SUM(FD422:FO422)+SUM(FD434:FO434)+SUM(FD446:FO446)+SUM(FD458:FO458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FP350:GA350)+SUM(FP362:GA362)+SUM(FP374:GA374)+SUM(FP386:GA386)+SUM(FP398:GA398)+SUM(FP410:GA410)+SUM(FP422:GA422)+SUM(FP434:GA434)+SUM(FP446:GA446)+SUM(FP458:GA458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GB350:GM350)+SUM(GB362:GM362)+SUM(GB374:GM374)+SUM(GB386:GM386)+SUM(GB398:GM398)+SUM(GB410:GM410)+SUM(GB422:GM422)+SUM(GB434:GM434)+SUM(GB446:GM446)+SUM(GB458:GM458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GN350:GY350)+SUM(GN362:GY362)+SUM(GN374:GY374)+SUM(GN386:GY386)+SUM(GN398:GY398)+SUM(GN410:GY410)+SUM(GN422:GY422)+SUM(GN434:GY434)+SUM(GN446:GY446)+SUM(GN458:GY458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GZ350:HK350)+SUM(GZ362:HK362)+SUM(GZ374:HK374)+SUM(GZ386:HK386)+SUM(GZ398:HK398)+SUM(GZ410:HK410)+SUM(GZ422:HK422)+SUM(GZ434:HK434)+SUM(GZ446:HK446)+SUM(GZ458:HK458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HL350:HW350)+SUM(HL362:HW362)+SUM(HL374:HW374)+SUM(HL386:HW386)+SUM(HL398:HW398)+SUM(HL410:HW410)+SUM(HL422:HW422)+SUM(HL434:HW434)+SUM(HL446:HW446)+SUM(HL458:HW458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HX350:II350)+SUM(HX362:II362)+SUM(HX374:II374)+SUM(HX386:II386)+SUM(HX398:II398)+SUM(HX410:II410)+SUM(HX422:II422)+SUM(HX434:II434)+SUM(HX446:II446)+SUM(HX458:II458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IJ350:IU350)+SUM(IJ362:IU362)+SUM(IJ374:IU374)+SUM(IJ386:IU386)+SUM(IJ398:IU398)+SUM(IJ410:IU410)+SUM(IJ422:IU422)+SUM(IJ434:IU434)+SUM(IJ446:IU446)+SUM(IJ458:IU458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IV350:JG350)+SUM(IV362:JG362)+SUM(IV374:JG374)+SUM(IV386:JG386)+SUM(IV398:JG398)+SUM(IV410:JG410)+SUM(IV422:JG422)+SUM(IV434:JG434)+SUM(IV446:JG446)+SUM(IV458:JG458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JH350:JS350)+SUM(JH362:JS362)+SUM(JH374:JS374)+SUM(JH386:JS386)+SUM(JH398:JS398)+SUM(JH410:JS410)+SUM(JH422:JS422)+SUM(JH434:JS434)+SUM(JH446:JS446)+SUM(JH458:JS458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JT350:KE350)+SUM(JT362:KE362)+SUM(JT374:KE374)+SUM(JT386:KE386)+SUM(JT398:KE398)+SUM(JT410:KE410)+SUM(JT422:KE422)+SUM(JT434:KE434)+SUM(JT446:KE446)+SUM(JT458:KE458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KF350:KQ350)+SUM(KF362:KQ362)+SUM(KF374:KQ374)+SUM(KF386:KQ386)+SUM(KF398:KQ398)+SUM(KF410:KQ410)+SUM(KF422:KQ422)+SUM(KF434:KQ434)+SUM(KF446:KQ446)+SUM(KF458:KQ458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KR350:LC350)+SUM(KR362:LC362)+SUM(KR374:LC374)+SUM(KR386:LC386)+SUM(KR398:LC398)+SUM(KR410:LC410)+SUM(KR422:LC422)+SUM(KR434:LC434)+SUM(KR446:LC446)+SUM(KR458:LC458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LD350:LO350)+SUM(LD362:LO362)+SUM(LD374:LO374)+SUM(LD386:LO386)+SUM(LD398:LO398)+SUM(LD410:LO410)+SUM(LD422:LO422)+SUM(LD434:LO434)+SUM(LD446:LO446)+SUM(LD458:LO458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LP350:MA350)+SUM(LP362:MA362)+SUM(LP374:MA374)+SUM(LP386:MA386)+SUM(LP398:MA398)+SUM(LP410:MA410)+SUM(LP422:MA422)+SUM(LP434:MA434)+SUM(LP446:MA446)+SUM(LP458:MA458)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MB350:MM350)+SUM(MB362:MM362)+SUM(MB374:MM374)+SUM(MB386:MM386)+SUM(MB398:MM398)+SUM(MB410:MM410)+SUM(MB422:MM422)+SUM(MB434:MM434)+SUM(MB446:MM446)+SUM(MB458:MM458)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MO350:MZ350)+SUM(MO362:MZ362)+SUM(MO374:MZ374)+SUM(MO386:MZ386)+SUM(MO398:MZ398)+SUM(MO410:MZ410)+SUM(MO422:MZ422)+SUM(MO434:MZ434)+SUM(MO446:MZ446)+SUM(MO458:MZ458)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MZ350:NK350)+SUM(MZ362:NK362)+SUM(MZ374:NK374)+SUM(MZ386:NK386)+SUM(MZ398:NK398)+SUM(MZ410:NK410)+SUM(MZ422:NK422)+SUM(MZ434:NK434)+SUM(MZ446:NK446)+SUM(MZ458:NK458)","v":0}]
[]
[null,null,1,{"$f":"C471+1","v":2},{"$f":"D471+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Total Borrowed Amount",{"$f":"C468","v":100000},{"$f":"O468","v":0},{"$f":"AA468","v":0},{"$f":"AM468","v":0},{"$f":"AY468","v":0},{"$f":"BK468","v":0},{"$f":"BW468","v":0},{"$f":"CI468","v":0},{"$f":"CU468","v":0},{"$f":"DG468","v":0},{"$f":"DS468","v":0},{"$f":"EE468","v":0},{"$f":"EQ468","v":0},{"$f":"FC468","v":0},{"$f":"FO468","v":0},{"$f":"GA468","v":0},{"$f":"GM468","v":0},{"$f":"GY468","v":0},{"$f":"HK468","v":0},{"$f":"HW468","v":0},{"$f":"II468","v":0},{"$f":"IU468","v":0},{"$f":"JG468","v":0},{"$f":"JS468","v":0},{"$f":"KE468","v":0},{"$f":"KQ468","v":0},{"$f":"LC468","v":0},{"$f":"LO468","v":0},{"$f":"MA468","v":0},{"$f":"MN468","v":0},{"$f":"MY468","v":0}]
[null,"Total Annual Principal Payment",{"$f":"C469","v":-9125.665197813898},{"$f":"O469","v":-18807.165100785998},{"$f":"AA469","v":-19573.398024939241},{"$f":"AM469","v":-20370.848460658432},{"$f":"AY469","v":-21200.788257530876},{"$f":"BK469","v":-10922.134958271577},{"$f":"BW469","v":0},{"$f":"CI469","v":0},{"$f":"CU469","v":0},{"$f":"DG469","v":0},{"$f":"DS469","v":0},{"$f":"EE469","v":0},{"$f":"EQ469","v":0},{"$f":"FC469","v":0},{"$f":"FO469","v":0},{"$f":"GA469","v":0},{"$f":"GM469","v":0},{"$f":"GY469","v":0},{"$f":"HK469","v":0},{"$f":"HW469","v":0},{"$f":"II469","v":0},{"$f":"IU469","v":0},{"$f":"JG469","v":0},{"$f":"JS469","v":0},{"$f":"KE469","v":0},{"$f":"KQ469","v":0},{"$f":"LC469","v":0},{"$f":"LO469","v":0},{"$f":"MA469","v":0},{"$f":"MN469","v":0},{"$f":"MY469","v":0}]
[null,"CAPEX",{"$f":"+'Capital Expenditures'!D80","v":708743},{"$f":"+'Capital Expenditures'!E80","v":0},{"$f":"+'Capital Expenditures'!F80","v":0},{"$f":"+'Capital Expenditures'!G80","v":0},{"$f":"+'Capital Expenditures'!H80","v":0}]
[null,"GRANTS",{"$f":"-E254","v":-323430.75},{"$f":"-F254","v":0},{"$f":"-G254","v":0},{"$f":"-H254","v":0},{"$f":"-I254","v":0}]
[null,"Borrowed funds",{"$f":"-C472","v":-100000},{"$f":"-D472","v":0},{"$f":"-E472","v":0},{"$f":"-F472","v":0},{"$f":"-G472","v":0}]
[null,"Principal PMT",null,null,{"$f":"SUM(E474:E476)","v":0},{"$f":"SUM(F474:F476)","v":0},{"$f":"SUM(G474:G476)","v":0}]
[]
["TOTALS FOR LIFE CYCLE COST ANALYSIS"]
[null,{"$f":"E152","v":1},{"$f":"F152","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["ANNUAL CASH FLOW ON CAPEX"]
[]
["CapEx-Grants-Equ-Loan-Princ Pay",{"$f":"B$487-B$488-B$489-B$490-B$491","v":294437.91519781388},18807.165100785998,19573.398024939241,20370.848460658432,21200.788257530876,10922.134958271577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CapEx-Grants-Loan-Princ Pay",{"$f":"B$487-B488-B490-B491","v":294437.91519781388},18807.165100785998,19573.398024939241,20370.848460658432,21200.788257530876,10922.134958271577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":708743},{"$f":"'Capital Expenditures'!E82","v":0},{"$f":"'Capital Expenditures'!F82","v":0},{"$f":"'Capital Expenditures'!G82","v":0},{"$f":"'Capital Expenditures'!H82","v":0},{"$f":"'Capital Expenditures'!I82","v":0},{"$f":"'Capital Expenditures'!J82","v":0},{"$f":"'Capital Expenditures'!K82","v":0},{"$f":"'Capital Expenditures'!L82","v":0},{"$f":"'Capital Expenditures'!M82","v":0},{"$f":"'Capital Expenditures'!N82","v":0},{"$f":"'Capital Expenditures'!O82","v":0},{"$f":"'Capital Expenditures'!P82","v":0},{"$f":"'Capital Expenditures'!Q82","v":0},{"$f":"'Capital Expenditures'!R82","v":0},{"$f":"'Capital Expenditures'!S82","v":0},{"$f":"'Capital Expenditures'!T82","v":0},{"$f":"'Capital Expenditures'!U82","v":0},{"$f":"'Capital Expenditures'!V82","v":0},{"$f":"'Capital Expenditures'!W82","v":0},{"$f":"'Capital Expenditures'!X82","v":0},{"$f":"'Capital Expenditures'!Y82","v":0},{"$f":"'Capital Expenditures'!Z82","v":0},{"$f":"'Capital Expenditures'!AA82","v":0},{"$f":"'Capital Expenditures'!AB82","v":0},{"$f":"'Capital Expenditures'!AC82","v":0},{"$f":"'Capital Expenditures'!AD82","v":0},{"$f":"'Capital Expenditures'!AE82","v":0},{"$f":"'Capital Expenditures'!AF82","v":0},{"$f":"'Capital Expenditures'!AG82","v":0},{"$f":"'Capital Expenditures'!AH82","v":0}]
["Grants (after taxes)",{"$f":"E254","v":323430.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Investments",{"$f":"B333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF333","v":0}]
["Borrowed Amounts",{"$f":"C472","v":100000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principle Payments",{"$f":"C473","v":-9125.665197813898},-18807.165100785998,-19573.398024939241,-20370.848460658432,-21200.788257530876,-10922.134958271577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["For IRR and NPV Calculations"]
["Project Cash Flow on CapEx",{"$f":"B484","v":294437.91519781388},{"$f":"C484","v":18807.165100785998},19573.398024939241,20370.848460658432,21200.788257530876,10922.134958271577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF484","v":0}]
["Equity Cash Flow on CapEx",{"$f":"B489","v":0},{"$f":"C489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF489","v":0}]
[]
[null,{"$f":"SUM(B495:AE495)+SUM(B488:AE488)","v":708743}]

{"sheet":"Cash Accounts","index":25,"n_rows":106,"n_cols":33,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Cash Accounts",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""},null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"ENTER ACCOUNT INTEREST RATES AND FLOATS"]
[]
[null,"Current account interest rate",0]
[null,"Operating reserve Interest rate",0]
[null,"Accounts Recievable Float",0,"(Impacts deposits for Sales and other income only)"]
[null,"Accounts Payable Float",0,"(impacts all withdrawls except Capital expenditures, Loan P&I, payroll, dividend payout, and operating reserve deposits)"]
[]
[]
[null,"ACCOUNT DETAILS",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+C12+1","v":2015},2016,2017,2018,2019,2020,2021,{"$f":"+J12+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C13+1","v":2},{"$f":"+D13+1","v":3},4,5,6,7,8,{"$f":"+J13+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Top","Current Account (interest bearing)"]
[{"$f":"IF(AND(SUM(C15:AG15)=0,OR(B15=0,B15=\"\")),\"Hide\",\"\")","v":""},"Beginning balance",0,{"$f":"IFERROR(+C61,0)","v":-243747.4700315838},{"$f":"IFERROR(+D61,0)","v":-210587.03877398575},-175696.38660072046,-139024.2285557109,-100517.89074804028,-49042.466360024766,15472.082080050837,81990.587995947528,150571.72361997512,221275.71493050907,294164.37471826683,369301.1359139054,446751.08514879923,526580.99651833053,608859.36551434814,693656.44309061335,781044.26982204721,871096.71011541202,963889.48642569303,1059500.2134288838,1158008.432098113,1259495.6436260645,1364045.3431324372,1471743.0530907377,1582676.3564040074,1696934.9290541201,1814610.57224405,1935797.2439469858,2060591.0897703348,2189090.4730365067]
["","Current Account Deposits"]
["","Loans",{"$f":"+'Funding Schedule'!B69","v":100000},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
["","Equity",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
["","Grants",{"$f":"+'Funding Schedule'!B100","v":323430.75},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
[{"$f":"IF(AND(SUM(C20:AG20)=0,OR(B20=0,B20=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"+'Sales & Savings'!E$16","v":0},{"$f":"+'Sales & Savings'!G22","v":0},{"$f":"+'Sales & Savings'!H22","v":0},{"$f":"+'Sales & Savings'!I22","v":0},{"$f":"+'Sales & Savings'!J22","v":0},{"$f":"+'Sales & Savings'!K22","v":0},{"$f":"+'Sales & Savings'!L22","v":0},{"$f":"+'Sales & Savings'!M22","v":0},{"$f":"+'Sales & Savings'!N22","v":0},{"$f":"+'Sales & Savings'!O22","v":0},{"$f":"+'Sales & Savings'!P22","v":0},{"$f":"+'Sales & Savings'!Q22","v":0},{"$f":"+'Sales & Savings'!R22","v":0},{"$f":"+'Sales & Savings'!S22","v":0},{"$f":"+'Sales & Savings'!T22","v":0},{"$f":"+'Sales & Savings'!U22","v":0},{"$f":"+'Sales & Savings'!V22","v":0},{"$f":"+'Sales & Savings'!W22","v":0},{"$f":"+'Sales & Savings'!X22","v":0},{"$f":"+'Sales & Savings'!Y22","v":0},{"$f":"+'Sales & Savings'!Z22","v":0},{"$f":"+'Sales & Savings'!AA22","v":0},{"$f":"+'Sales & Savings'!AB22","v":0},{"$f":"+'Sales & Savings'!AC22","v":0},{"$f":"+'Sales & Savings'!AD22","v":0},{"$f":"+'Sales & Savings'!AE22","v":0},{"$f":"+'Sales & Savings'!AF22","v":0},{"$f":"+'Sales & Savings'!AG22","v":0},{"$f":"+'Sales & Savings'!AH22","v":0},{"$f":"+'Sales & Savings'!AI22","v":0},{"$f":"+'Sales & Savings'!AJ22","v":0},{"$f":"+'Sales & Savings'!AK22","v":0}]
[{"$f":"IF(AND(SUM(C21:AG21)=0,OR(B21=0,B21=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"+'Sales & Savings'!E$23","v":0},{"$f":"+'Sales & Savings'!G29","v":0},{"$f":"+'Sales & Savings'!H29","v":0},{"$f":"+'Sales & Savings'!I29","v":0},{"$f":"+'Sales & Savings'!J29","v":0},{"$f":"+'Sales & Savings'!K29","v":0},{"$f":"+'Sales & Savings'!L29","v":0},{"$f":"+'Sales & Savings'!M29","v":0},{"$f":"+'Sales & Savings'!N29","v":0},{"$f":"+'Sales & Savings'!O29","v":0},{"$f":"+'Sales & Savings'!P29","v":0},{"$f":"+'Sales & Savings'!Q29","v":0},{"$f":"+'Sales & Savings'!R29","v":0},{"$f":"+'Sales & Savings'!S29","v":0},{"$f":"+'Sales & Savings'!T29","v":0},{"$f":"+'Sales & Savings'!U29","v":0},{"$f":"+'Sales & Savings'!V29","v":0},{"$f":"+'Sales & Savings'!W29","v":0},{"$f":"+'Sales & Savings'!X29","v":0},{"$f":"+'Sales & Savings'!Y29","v":0},{"$f":"+'Sales & Savings'!Z29","v":0},{"$f":"+'Sales & Savings'!AA29","v":0},{"$f":"+'Sales & Savings'!AB29","v":0},{"$f":"+'Sales & Savings'!AC29","v":0},{"$f":"+'Sales & Savings'!AD29","v":0},{"$f":"+'Sales & Savings'!AE29","v":0},{"$f":"+'Sales & Savings'!AF29","v":0},{"$f":"+'Sales & Savings'!AG29","v":0},{"$f":"+'Sales & Savings'!AH29","v":0},{"$f":"+'Sales & Savings'!AI29","v":0},{"$f":"+'Sales & Savings'!AJ29","v":0},{"$f":"+'Sales & Savings'!AK29","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$30","v":0},{"$f":"+'Sales & Savings'!G36","v":0},{"$f":"+'Sales & Savings'!H36","v":0},{"$f":"+'Sales & Savings'!I36","v":0},{"$f":"+'Sales & Savings'!J36","v":0},{"$f":"+'Sales & Savings'!K36","v":0},{"$f":"+'Sales & Savings'!L36","v":0},{"$f":"+'Sales & Savings'!M36","v":0},{"$f":"+'Sales & Savings'!N36","v":0},{"$f":"+'Sales & Savings'!O36","v":0},{"$f":"+'Sales & Savings'!P36","v":0},{"$f":"+'Sales & Savings'!Q36","v":0},{"$f":"+'Sales & Savings'!R36","v":0},{"$f":"+'Sales & Savings'!S36","v":0},{"$f":"+'Sales & Savings'!T36","v":0},{"$f":"+'Sales & Savings'!U36","v":0},{"$f":"+'Sales & Savings'!V36","v":0},{"$f":"+'Sales & Savings'!W36","v":0},{"$f":"+'Sales & Savings'!X36","v":0},{"$f":"+'Sales & Savings'!Y36","v":0},{"$f":"+'Sales & Savings'!Z36","v":0},{"$f":"+'Sales & Savings'!AA36","v":0},{"$f":"+'Sales & Savings'!AB36","v":0},{"$f":"+'Sales & Savings'!AC36","v":0},{"$f":"+'Sales & Savings'!AD36","v":0},{"$f":"+'Sales & Savings'!AE36","v":0},{"$f":"+'Sales & Savings'!AF36","v":0},{"$f":"+'Sales & Savings'!AG36","v":0},{"$f":"+'Sales & Savings'!AH36","v":0},{"$f":"+'Sales & Savings'!AI36","v":0},{"$f":"+'Sales & Savings'!AJ36","v":0},{"$f":"+'Sales & Savings'!AK36","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$37","v":0},{"$f":"+'Sales & Savings'!G43","v":0},{"$f":"+'Sales & Savings'!H43","v":0},{"$f":"+'Sales & Savings'!I43","v":0},{"$f":"+'Sales & Savings'!J43","v":0},{"$f":"+'Sales & Savings'!K43","v":0},{"$f":"+'Sales & Savings'!L43","v":0},{"$f":"+'Sales & Savings'!M43","v":0},{"$f":"+'Sales & Savings'!N43","v":0},{"$f":"+'Sales & Savings'!O43","v":0},{"$f":"+'Sales & Savings'!P43","v":0},{"$f":"+'Sales & Savings'!Q43","v":0},{"$f":"+'Sales & Savings'!R43","v":0},{"$f":"+'Sales & Savings'!S43","v":0},{"$f":"+'Sales & Savings'!T43","v":0},{"$f":"+'Sales & Savings'!U43","v":0},{"$f":"+'Sales & Savings'!V43","v":0},{"$f":"+'Sales & Savings'!W43","v":0},{"$f":"+'Sales & Savings'!X43","v":0},{"$f":"+'Sales & Savings'!Y43","v":0},{"$f":"+'Sales & Savings'!Z43","v":0},{"$f":"+'Sales & Savings'!AA43","v":0},{"$f":"+'Sales & Savings'!AB43","v":0},{"$f":"+'Sales & Savings'!AC43","v":0},{"$f":"+'Sales & Savings'!AD43","v":0},{"$f":"+'Sales & Savings'!AE43","v":0},{"$f":"+'Sales & Savings'!AF43","v":0},{"$f":"+'Sales & Savings'!AG43","v":0},{"$f":"+'Sales & Savings'!AH43","v":0},{"$f":"+'Sales & Savings'!AI43","v":0},{"$f":"+'Sales & Savings'!AJ43","v":0},{"$f":"+'Sales & Savings'!AK43","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$44","v":0},{"$f":"+'Sales & Savings'!G50","v":0},{"$f":"+'Sales & Savings'!H50","v":0},{"$f":"+'Sales & Savings'!I50","v":0},{"$f":"+'Sales & Savings'!J50","v":0},{"$f":"+'Sales & Savings'!K50","v":0},{"$f":"+'Sales & Savings'!L50","v":0},{"$f":"+'Sales & Savings'!M50","v":0},{"$f":"+'Sales & Savings'!N50","v":0},{"$f":"+'Sales & Savings'!O50","v":0},{"$f":"+'Sales & Savings'!P50","v":0},{"$f":"+'Sales & Savings'!Q50","v":0},{"$f":"+'Sales & Savings'!R50","v":0},{"$f":"+'Sales & Savings'!S50","v":0},{"$f":"+'Sales & Savings'!T50","v":0},{"$f":"+'Sales & Savings'!U50","v":0},{"$f":"+'Sales & Savings'!V50","v":0},{"$f":"+'Sales & Savings'!W50","v":0},{"$f":"+'Sales & Savings'!X50","v":0},{"$f":"+'Sales & Savings'!Y50","v":0},{"$f":"+'Sales & Savings'!Z50","v":0},{"$f":"+'Sales & Savings'!AA50","v":0},{"$f":"+'Sales & Savings'!AB50","v":0},{"$f":"+'Sales & Savings'!AC50","v":0},{"$f":"+'Sales & Savings'!AD50","v":0},{"$f":"+'Sales & Savings'!AE50","v":0},{"$f":"+'Sales & Savings'!AF50","v":0},{"$f":"+'Sales & Savings'!AG50","v":0},{"$f":"+'Sales & Savings'!AH50","v":0},{"$f":"+'Sales & Savings'!AI50","v":0},{"$f":"+'Sales & Savings'!AJ50","v":0},{"$f":"+'Sales & Savings'!AK50","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$51","v":0},{"$f":"+'Sales & Savings'!G57","v":0},{"$f":"+'Sales & Savings'!H57","v":0},{"$f":"+'Sales & Savings'!I57","v":0},{"$f":"+'Sales & Savings'!J57","v":0},{"$f":"+'Sales & Savings'!K57","v":0},{"$f":"+'Sales & Savings'!L57","v":0},{"$f":"+'Sales & Savings'!M57","v":0},{"$f":"+'Sales & Savings'!N57","v":0},{"$f":"+'Sales & Savings'!O57","v":0},{"$f":"+'Sales & Savings'!P57","v":0},{"$f":"+'Sales & Savings'!Q57","v":0},{"$f":"+'Sales & Savings'!R57","v":0},{"$f":"+'Sales & Savings'!S57","v":0},{"$f":"+'Sales & Savings'!T57","v":0},{"$f":"+'Sales & Savings'!U57","v":0},{"$f":"+'Sales & Savings'!V57","v":0},{"$f":"+'Sales & Savings'!W57","v":0},{"$f":"+'Sales & Savings'!X57","v":0},{"$f":"+'Sales & Savings'!Y57","v":0},{"$f":"+'Sales & Savings'!Z57","v":0},{"$f":"+'Sales & Savings'!AA57","v":0},{"$f":"+'Sales & Savings'!AB57","v":0},{"$f":"+'Sales & Savings'!AC57","v":0},{"$f":"+'Sales & Savings'!AD57","v":0},{"$f":"+'Sales & Savings'!AE57","v":0},{"$f":"+'Sales & Savings'!AF57","v":0},{"$f":"+'Sales & Savings'!AG57","v":0},{"$f":"+'Sales & Savings'!AH57","v":0},{"$f":"+'Sales & Savings'!AI57","v":0},{"$f":"+'Sales & Savings'!AJ57","v":0},{"$f":"+'Sales & Savings'!AK57","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$58","v":0},{"$f":"+'Sales & Savings'!G64","v":0},{"$f":"+'Sales & Savings'!H64","v":0},{"$f":"+'Sales & Savings'!I64","v":0},{"$f":"+'Sales & Savings'!J64","v":0},{"$f":"+'Sales & Savings'!K64","v":0},{"$f":"+'Sales & Savings'!L64","v":0},{"$f":"+'Sales & Savings'!M64","v":0},{"$f":"+'Sales & Savings'!N64","v":0},{"$f":"+'Sales & Savings'!O64","v":0},{"$f":"+'Sales & Savings'!P64","v":0},{"$f":"+'Sales & Savings'!Q64","v":0},{"$f":"+'Sales & Savings'!R64","v":0},{"$f":"+'Sales & Savings'!S64","v":0},{"$f":"+'Sales & Savings'!T64","v":0},{"$f":"+'Sales & Savings'!U64","v":0},{"$f":"+'Sales & Savings'!V64","v":0},{"$f":"+'Sales & Savings'!W64","v":0},{"$f":"+'Sales & Savings'!X64","v":0},{"$f":"+'Sales & Savings'!Y64","v":0},{"$f":"+'Sales & Savings'!Z64","v":0},{"$f":"+'Sales & Savings'!AA64","v":0},{"$f":"+'Sales & Savings'!AB64","v":0},{"$f":"+'Sales & Savings'!AC64","v":0},{"$f":"+'Sales & Savings'!AD64","v":0},{"$f":"+'Sales & Savings'!AE64","v":0},{"$f":"+'Sales & Savings'!AF64","v":0},{"$f":"+'Sales & Savings'!AG64","v":0},{"$f":"+'Sales & Savings'!AH64","v":0},{"$f":"+'Sales & Savings'!AI64","v":0},{"$f":"+'Sales & Savings'!AJ64","v":0},{"$f":"+'Sales & Savings'!AK64","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$65","v":0},{"$f":"+'Sales & Savings'!G71","v":0},{"$f":"+'Sales & Savings'!H71","v":0},{"$f":"+'Sales & Savings'!I71","v":0},{"$f":"+'Sales & Savings'!J71","v":0},{"$f":"+'Sales & Savings'!K71","v":0},{"$f":"+'Sales & Savings'!L71","v":0},{"$f":"+'Sales & Savings'!M71","v":0},{"$f":"+'Sales & Savings'!N71","v":0},{"$f":"+'Sales & Savings'!O71","v":0},{"$f":"+'Sales & Savings'!P71","v":0},{"$f":"+'Sales & Savings'!Q71","v":0},{"$f":"+'Sales & Savings'!R71","v":0},{"$f":"+'Sales & Savings'!S71","v":0},{"$f":"+'Sales & Savings'!T71","v":0},{"$f":"+'Sales & Savings'!U71","v":0},{"$f":"+'Sales & Savings'!V71","v":0},{"$f":"+'Sales & Savings'!W71","v":0},{"$f":"+'Sales & Savings'!X71","v":0},{"$f":"+'Sales & Savings'!Y71","v":0},{"$f":"+'Sales & Savings'!Z71","v":0},{"$f":"+'Sales & Savings'!AA71","v":0},{"$f":"+'Sales & Savings'!AB71","v":0},{"$f":"+'Sales & Savings'!AC71","v":0},{"$f":"+'Sales & Savings'!AD71","v":0},{"$f":"+'Sales & Savings'!AE71","v":0},{"$f":"+'Sales & Savings'!AF71","v":0},{"$f":"+'Sales & Savings'!AG71","v":0},{"$f":"+'Sales & Savings'!AH71","v":0},{"$f":"+'Sales & Savings'!AI71","v":0},{"$f":"+'Sales & Savings'!AJ71","v":0},{"$f":"+'Sales & Savings'!AK71","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$72","v":0},{"$f":"+'Sales & Savings'!G78","v":0},{"$f":"+'Sales & Savings'!H78","v":0},{"$f":"+'Sales & Savings'!I78","v":0},{"$f":"+'Sales & Savings'!J78","v":0},{"$f":"+'Sales & Savings'!K78","v":0},{"$f":"+'Sales & Savings'!L78","v":0},{"$f":"+'Sales & Savings'!M78","v":0},{"$f":"+'Sales & Savings'!N78","v":0},{"$f":"+'Sales & Savings'!O78","v":0},{"$f":"+'Sales & Savings'!P78","v":0},{"$f":"+'Sales & Savings'!Q78","v":0},{"$f":"+'Sales & Savings'!R78","v":0},{"$f":"+'Sales & Savings'!S78","v":0},{"$f":"+'Sales & Savings'!T78","v":0},{"$f":"+'Sales & Savings'!U78","v":0},{"$f":"+'Sales & Savings'!V78","v":0},{"$f":"+'Sales & Savings'!W78","v":0},{"$f":"+'Sales & Savings'!X78","v":0},{"$f":"+'Sales & Savings'!Y78","v":0},{"$f":"+'Sales & Savings'!Z78","v":0},{"$f":"+'Sales & Savings'!AA78","v":0},{"$f":"+'Sales & Savings'!AB78","v":0},{"$f":"+'Sales & Savings'!AC78","v":0},{"$f":"+'Sales & Savings'!AD78","v":0},{"$f":"+'Sales & Savings'!AE78","v":0},{"$f":"+'Sales & Savings'!AF78","v":0},{"$f":"+'Sales & Savings'!AG78","v":0},{"$f":"+'Sales & Savings'!AH78","v":0},{"$f":"+'Sales & Savings'!AI78","v":0},{"$f":"+'Sales & Savings'!AJ78","v":0},{"$f":"+'Sales & Savings'!AK78","v":0}]
["",{"$f":"+'Sales & Savings'!E79","v":"Other Income (Enter escalated values)"},{"$f":"+'Sales & Savings'!G87","v":0},{"$f":"+'Sales & Savings'!H87","v":0},{"$f":"+'Sales & Savings'!I87","v":0},{"$f":"+'Sales & Savings'!J87","v":0},{"$f":"+'Sales & Savings'!K87","v":0},{"$f":"+'Sales & Savings'!L87","v":0},{"$f":"+'Sales & Savings'!M87","v":0},{"$f":"+'Sales & Savings'!N87","v":0},{"$f":"+'Sales & Savings'!O87","v":0},{"$f":"+'Sales & Savings'!P87","v":0},{"$f":"+'Sales & Savings'!Q87","v":0},{"$f":"+'Sales & Savings'!R87","v":0},{"$f":"+'Sales & Savings'!S87","v":0},{"$f":"+'Sales & Savings'!T87","v":0},{"$f":"+'Sales & Savings'!U87","v":0},{"$f":"+'Sales & Savings'!V87","v":0},{"$f":"+'Sales & Savings'!W87","v":0},{"$f":"+'Sales & Savings'!X87","v":0},{"$f":"+'Sales & Savings'!Y87","v":0},{"$f":"+'Sales & Savings'!Z87","v":0},{"$f":"+'Sales & Savings'!AA87","v":0},{"$f":"+'Sales & Savings'!AB87","v":0},{"$f":"+'Sales & Savings'!AC87","v":0},{"$f":"+'Sales & Savings'!AD87","v":0},{"$f":"+'Sales & Savings'!AE87","v":0},{"$f":"+'Sales & Savings'!AF87","v":0},{"$f":"+'Sales & Savings'!AG87","v":0},{"$f":"+'Sales & Savings'!AH87","v":0},{"$f":"+'Sales & Savings'!AI87","v":0},{"$f":"+'Sales & Savings'!AJ87","v":0},{"$f":"+'Sales & Savings'!AK87","v":0}]
["",{"$f":"+'Prod Incentives'!E16","v":"State Production Incentive, Electricity"},{"$f":"+'Prod Incentives'!G22","v":0},{"$f":"+'Prod Incentives'!H22","v":0},{"$f":"+'Prod Incentives'!I22","v":0},{"$f":"+'Prod Incentives'!J22","v":0},{"$f":"+'Prod Incentives'!K22","v":0},{"$f":"+'Prod Incentives'!L22","v":0},{"$f":"+'Prod Incentives'!M22","v":0},{"$f":"+'Prod Incentives'!N22","v":0},{"$f":"+'Prod Incentives'!O22","v":0},{"$f":"+'Prod Incentives'!P22","v":0},{"$f":"+'Prod Incentives'!Q22","v":0},{"$f":"+'Prod Incentives'!R22","v":0},{"$f":"+'Prod Incentives'!S22","v":0},{"$f":"+'Prod Incentives'!T22","v":0},{"$f":"+'Prod Incentives'!U22","v":0},{"$f":"+'Prod Incentives'!V22","v":0},{"$f":"+'Prod Incentives'!W22","v":0},{"$f":"+'Prod Incentives'!X22","v":0},{"$f":"+'Prod Incentives'!Y22","v":0},{"$f":"+'Prod Incentives'!Z22","v":0},{"$f":"+'Prod Incentives'!AA22","v":0},{"$f":"+'Prod Incentives'!AB22","v":0},{"$f":"+'Prod Incentives'!AC22","v":0},{"$f":"+'Prod Incentives'!AD22","v":0},{"$f":"+'Prod Incentives'!AE22","v":0},{"$f":"+'Prod Incentives'!AF22","v":0},{"$f":"+'Prod Incentives'!AG22","v":0},{"$f":"+'Prod Incentives'!AH22","v":0},{"$f":"+'Prod Incentives'!AI22","v":0},{"$f":"+'Prod Incentives'!AJ22","v":0},{"$f":"+'Prod Incentives'!AK22","v":0}]
["",{"$f":"+'Prod Incentives'!E24","v":"State Production Incentive, Thermal Savings"},{"$f":"+'Prod Incentives'!G30","v":0},{"$f":"+'Prod Incentives'!H30","v":0},{"$f":"+'Prod Incentives'!I30","v":0},{"$f":"+'Prod Incentives'!J30","v":0},{"$f":"+'Prod Incentives'!K30","v":0},{"$f":"+'Prod Incentives'!L30","v":0},{"$f":"+'Prod Incentives'!M30","v":0},{"$f":"+'Prod Incentives'!N30","v":0},{"$f":"+'Prod Incentives'!O30","v":0},{"$f":"+'Prod Incentives'!P30","v":0},{"$f":"+'Prod Incentives'!Q30","v":0},{"$f":"+'Prod Incentives'!R30","v":0},{"$f":"+'Prod Incentives'!S30","v":0},{"$f":"+'Prod Incentives'!T30","v":0},{"$f":"+'Prod Incentives'!U30","v":0},{"$f":"+'Prod Incentives'!V30","v":0},{"$f":"+'Prod Incentives'!W30","v":0},{"$f":"+'Prod Incentives'!X30","v":0},{"$f":"+'Prod Incentives'!Y30","v":0},{"$f":"+'Prod Incentives'!Z30","v":0},{"$f":"+'Prod Incentives'!AA30","v":0},{"$f":"+'Prod Incentives'!AB30","v":0},{"$f":"+'Prod Incentives'!AC30","v":0},{"$f":"+'Prod Incentives'!AD30","v":0},{"$f":"+'Prod Incentives'!AE30","v":0},{"$f":"+'Prod Incentives'!AF30","v":0},{"$f":"+'Prod Incentives'!AG30","v":0},{"$f":"+'Prod Incentives'!AH30","v":0},{"$f":"+'Prod Incentives'!AI30","v":0},{"$f":"+'Prod Incentives'!AJ30","v":0},{"$f":"+'Prod Incentives'!AK30","v":0}]
["",{"$f":"+'Tax Credits'!B32","v":"Federal Production Tax Credit"},{"$f":"+'Tax Credits'!D38","v":0},{"$f":"+'Tax Credits'!E38","v":0},{"$f":"+'Tax Credits'!F38","v":0},{"$f":"+'Tax Credits'!G38","v":0},{"$f":"+'Tax Credits'!H38","v":0},{"$f":"+'Tax Credits'!I38","v":0},{"$f":"+'Tax Credits'!J38","v":0},{"$f":"+'Tax Credits'!K38","v":0},{"$f":"+'Tax Credits'!L38","v":0},{"$f":"+'Tax Credits'!M38","v":0},{"$f":"+'Tax Credits'!N38","v":0},{"$f":"+'Tax Credits'!O38","v":0},{"$f":"+'Tax Credits'!P38","v":0},{"$f":"+'Tax Credits'!Q38","v":0},{"$f":"+'Tax Credits'!R38","v":0},{"$f":"+'Tax Credits'!S38","v":0},{"$f":"+'Tax Credits'!T38","v":0},{"$f":"+'Tax Credits'!U38","v":0},{"$f":"+'Tax Credits'!V38","v":0},{"$f":"+'Tax Credits'!W38","v":0},{"$f":"+'Tax Credits'!X38","v":0},{"$f":"+'Tax Credits'!Y38","v":0},{"$f":"+'Tax Credits'!Z38","v":0},{"$f":"+'Tax Credits'!AA38","v":0},{"$f":"+'Tax Credits'!AB38","v":0},{"$f":"+'Tax Credits'!AC38","v":0},{"$f":"+'Tax Credits'!AD38","v":0},{"$f":"+'Tax Credits'!AE38","v":0},{"$f":"+'Tax Credits'!AF38","v":0},{"$f":"+'Tax Credits'!AG38","v":0},{"$f":"+'Tax Credits'!AH38","v":0}]
["",{"$f":"+'Tax Credits'!B41","v":"State Production Tax Credit 1"},{"$f":"+'Tax Credits'!D47","v":0},{"$f":"+'Tax Credits'!E47","v":0},{"$f":"+'Tax Credits'!F47","v":0},{"$f":"+'Tax Credits'!G47","v":0},{"$f":"+'Tax Credits'!H47","v":0},{"$f":"+'Tax Credits'!I47","v":0},{"$f":"+'Tax Credits'!J47","v":0},{"$f":"+'Tax Credits'!K47","v":0},{"$f":"+'Tax Credits'!L47","v":0},{"$f":"+'Tax Credits'!M47","v":0},{"$f":"+'Tax Credits'!N47","v":0},{"$f":"+'Tax Credits'!O47","v":0},{"$f":"+'Tax Credits'!P47","v":0},{"$f":"+'Tax Credits'!Q47","v":0},{"$f":"+'Tax Credits'!R47","v":0},{"$f":"+'Tax Credits'!S47","v":0},{"$f":"+'Tax Credits'!T47","v":0},{"$f":"+'Tax Credits'!U47","v":0},{"$f":"+'Tax Credits'!V47","v":0},{"$f":"+'Tax Credits'!W47","v":0},{"$f":"+'Tax Credits'!X47","v":0},{"$f":"+'Tax Credits'!Y47","v":0},{"$f":"+'Tax Credits'!Z47","v":0},{"$f":"+'Tax Credits'!AA47","v":0},{"$f":"+'Tax Credits'!AB47","v":0},{"$f":"+'Tax Credits'!AC47","v":0},{"$f":"+'Tax Credits'!AD47","v":0},{"$f":"+'Tax Credits'!AE47","v":0},{"$f":"+'Tax Credits'!AF47","v":0},{"$f":"+'Tax Credits'!AG47","v":0},{"$f":"+'Tax Credits'!AH47","v":0}]
["","Transfer from Operating Reserve",{"$f":"-C70","v":0},{"$f":"-D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IFERROR(IF(#REF!=\"Click Reset\",\"Click Reset Above\",\"Earned Interest\"),\"Earned Interest\")","v":"Earned Interest"},null,{"$f":"+C63","v":0},{"$f":"IFERROR(+D63,\"\")","v":0},{"$f":"IFERROR(+E63,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Accounts Recievable (not received)",{"$f":"IFERROR(-Float_AR*(C20+C21+C22+C23+C24+C25+C26+C27+C28+C29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","AR from prior year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Sub-total",{"$f":"SUM(C17:C37)","v":423430.75},{"$f":"SUM(D17:D37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Current Account Withdrawls"]
["","Capital Expenditures",{"$f":"-'Capital Expenditures'!D82","v":-708743},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
["","Major Expenses",{"$f":"-'Major Expenses'!C36","v":0},{"$f":"-'Major Expenses'!D36","v":0},{"$f":"-'Major Expenses'!E36","v":0},{"$f":"-'Major Expenses'!F36","v":0},{"$f":"-'Major Expenses'!G36","v":0},{"$f":"-'Major Expenses'!H36","v":0},{"$f":"-'Major Expenses'!I36","v":0},{"$f":"-'Major Expenses'!J36","v":0},{"$f":"-'Major Expenses'!K36","v":0},{"$f":"-'Major Expenses'!L36","v":0},{"$f":"-'Major Expenses'!M36","v":0},{"$f":"-'Major Expenses'!N36","v":0},{"$f":"-'Major Expenses'!O36","v":0},{"$f":"-'Major Expenses'!P36","v":0},{"$f":"-'Major Expenses'!Q36","v":0},{"$f":"-'Major Expenses'!R36","v":0},{"$f":"-'Major Expenses'!S36","v":0},{"$f":"-'Major Expenses'!T36","v":0},{"$f":"-'Major Expenses'!U36","v":0},{"$f":"-'Major Expenses'!V36","v":0},{"$f":"-'Major Expenses'!W36","v":0},{"$f":"-'Major Expenses'!X36","v":0},{"$f":"-'Major Expenses'!Y36","v":0},{"$f":"-'Major Expenses'!Z36","v":0},{"$f":"-'Major Expenses'!AA36","v":0},{"$f":"-'Major Expenses'!AB36","v":0},{"$f":"-'Major Expenses'!AC36","v":0},{"$f":"-'Major Expenses'!AD36","v":0},{"$f":"-'Major Expenses'!AE36","v":0},{"$f":"-'Major Expenses'!AF36","v":0},{"$f":"-'Major Expenses'!AG36","v":0}]
["","Loan P&I",{"$f":"'Funding Schedule'!B72","v":-11075.2200315838},{"$f":"'Funding Schedule'!C72","v":-22162.308742401969},{"$f":"'Funding Schedule'!D72","v":-22164.854366734704},{"$f":"'Funding Schedule'!E72","v":-22167.503703730446},{"$f":"'Funding Schedule'!F72","v":-22170.260978803119},{"$f":"'Funding Schedule'!G72","v":-11092.317841677424},{"$f":"'Funding Schedule'!H72","v":0},{"$f":"'Funding Schedule'!I72","v":0},{"$f":"'Funding Schedule'!J72","v":0},{"$f":"'Funding Schedule'!K72","v":0},{"$f":"'Funding Schedule'!L72","v":0},{"$f":"'Funding Schedule'!M72","v":0},{"$f":"'Funding Schedule'!N72","v":0},{"$f":"'Funding Schedule'!O72","v":0},{"$f":"'Funding Schedule'!P72","v":0},{"$f":"'Funding Schedule'!Q72","v":0},{"$f":"'Funding Schedule'!R72","v":0},{"$f":"'Funding Schedule'!S72","v":0},{"$f":"'Funding Schedule'!T72","v":0},{"$f":"'Funding Schedule'!U72","v":0},{"$f":"'Funding Schedule'!V72","v":0},{"$f":"'Funding Schedule'!W72","v":0},{"$f":"'Funding Schedule'!X72","v":0},{"$f":"'Funding Schedule'!Y72","v":0},{"$f":"'Funding Schedule'!Z72","v":0},{"$f":"'Funding Schedule'!AA72","v":0},{"$f":"'Funding Schedule'!AB72","v":0},{"$f":"'Funding Schedule'!AC72","v":0},{"$f":"'Funding Schedule'!AD72","v":0},{"$f":"'Funding Schedule'!AE72","v":0},{"$f":"'Funding Schedule'!AF72","v":0}]
["","Loan Fees",{"$f":"'Funding Schedule'!B73","v":-1000},{"$f":"'Funding Schedule'!C73","v":0},{"$f":"'Funding Schedule'!D73","v":0},{"$f":"'Funding Schedule'!E73","v":0},{"$f":"'Funding Schedule'!F73","v":0},{"$f":"'Funding Schedule'!G73","v":0},{"$f":"'Funding Schedule'!H73","v":0},{"$f":"'Funding Schedule'!I73","v":0},{"$f":"'Funding Schedule'!J73","v":0},{"$f":"'Funding Schedule'!K73","v":0},{"$f":"'Funding Schedule'!L73","v":0},{"$f":"'Funding Schedule'!M73","v":0},{"$f":"'Funding Schedule'!N73","v":0},{"$f":"'Funding Schedule'!O73","v":0},{"$f":"'Funding Schedule'!P73","v":0},{"$f":"'Funding Schedule'!Q73","v":0},{"$f":"'Funding Schedule'!R73","v":0},{"$f":"'Funding Schedule'!S73","v":0},{"$f":"'Funding Schedule'!T73","v":0},{"$f":"'Funding Schedule'!U73","v":0},{"$f":"'Funding Schedule'!V73","v":0},{"$f":"'Funding Schedule'!W73","v":0},{"$f":"'Funding Schedule'!X73","v":0},{"$f":"'Funding Schedule'!Y73","v":0},{"$f":"'Funding Schedule'!Z73","v":0},{"$f":"'Funding Schedule'!AA73","v":0},{"$f":"'Funding Schedule'!AB73","v":0},{"$f":"'Funding Schedule'!AC73","v":0},{"$f":"'Funding Schedule'!AD73","v":0},{"$f":"'Funding Schedule'!AE73","v":0},{"$f":"'Funding Schedule'!AF73","v":0}]
["","Fuel Purchases",{"$f":"IFERROR(-Purchases!F76,\"\")","v":58940},{"$f":"IFERROR(-Purchases!G76,\"\")","v":60765.84},{"$f":"IFERROR(-Purchases!H76,\"\")","v":62645.570239999986},{"$f":"IFERROR(-Purchases!I76,\"\")","v":64580.657168640013},{"$f":"IFERROR(-Purchases!J76,\"\")","v":66572.601082711029},{"$f":"IFERROR(-Purchases!K76,\"\")","v":68622.936587928649},{"$f":"IFERROR(-Purchases!L76,\"\")","v":70733.233045983667},{"$f":"IFERROR(-Purchases!M76,\"\")","v":72905.09500616428},{"$f":"IFERROR(-Purchases!N76,\"\")","v":75140.162619732393},{"$f":"IFERROR(-Purchases!O76,\"\")","v":77440.112035122787},{"$f":"IFERROR(-Purchases!P76,\"\")","v":79806.655771910475},{"$f":"IFERROR(-Purchases!Q76,\"\")","v":82241.543071363441},{"$f":"IFERROR(-Purchases!R76,\"\")","v":84746.560221263266},{"$f":"IFERROR(-Purchases!S76,\"\")","v":87323.530852532727},{"$f":"IFERROR(-Purchases!T76,\"\")","v":89974.316205060022},{"$f":"IFERROR(-Purchases!U76,\"\")","v":92700.815359951754},{"$f":"IFERROR(-Purchases!V76,\"\")","v":95504.965435279999},{"$f":"IFERROR(-Purchases!W76,\"\")","v":98388.741742214799},{"$f":"IFERROR(-Purchases!X76,\"\")","v":101354.15789824992},{"$f":"IFERROR(-Purchases!Y76,\"\")","v":104403.26589403488},{"$f":"IFERROR(-Purchases!Z76,\"\")","v":107538.15611012603},{"$f":"IFERROR(-Purchases!AA76,\"\")","v":110760.95727975265},{"$f":"IFERROR(-Purchases!AB76,\"\")","v":114073.83639347233},{"$f":"IFERROR(-Purchases!AC76,\"\")","v":117478.99854135187},{"$f":"IFERROR(-Purchases!AD76,\"\")","v":120978.68668806364},{"$f":"IFERROR(-Purchases!AE76,\"\")","v":124575.18137602601},{"$f":"IFERROR(-Purchases!AF76,\"\")","v":128270.80035144265},{"$f":"IFERROR(-Purchases!AG76,\"\")","v":132067.89810780951},{"$f":"IFERROR(-Purchases!AH76,\"\")","v":135968.86534115416},{"$f":"IFERROR(-Purchases!AI76,\"\")","v":139976.12831095775},{"$f":"IFERROR(-Purchases!AJ76,\"\")","v":144092.14810037514}]
["",{"$f":"+'O&M'!D30","v":"Routine & Scheduled Maintenance"},{"$f":"-'O&M'!E44","v":-3300},{"$f":"-'O&M'!F44","v":-3389.1},{"$f":"-'O&M'!G44","v":-3480.6056999999992},{"$f":"-'O&M'!H44","v":-3574.5820538999992},{"$f":"-'O&M'!I44","v":-3671.0957693552987},{"$f":"-'O&M'!J44","v":-3770.2153551278916},{"$f":"-'O&M'!K44","v":-3872.0111697163438},{"$f":"-'O&M'!L44","v":-3976.555471298685},{"$f":"-'O&M'!M44","v":-4083.9224690237493},{"$f":"-'O&M'!N44","v":-4194.1883756873895},{"$f":"-'O&M'!O44","v":-4307.431461830949},{"$f":"-'O&M'!P44","v":-4423.7321113003845},{"$f":"-'O&M'!Q44","v":-4543.1728783054941},{"$f":"-'O&M'!R44","v":-4665.8385460197424},{"$f":"-'O&M'!S44","v":-4791.8161867622757},{"$f":"-'O&M'!T44","v":-4921.1952238048561},{"$f":"-'O&M'!U44","v":-5054.0674948475871},{"$f":"-'O&M'!V44","v":-5190.5273172084717},{"$f":"-'O&M'!W44","v":-5330.6715547731001},{"$f":"-'O&M'!X44","v":-5474.5996867519734},{"$f":"-'O&M'!Y44","v":-5622.4138782942755},{"$f":"-'O&M'!Z44","v":-5774.2190530082207},{"$f":"-'O&M'!AA44","v":-5930.1229674394426},{"$f":"-'O&M'!AB44","v":-6090.2362875603067},{"$f":"-'O&M'!AC44","v":-6254.6726673244348},{"$f":"-'O&M'!AD44","v":-6423.548829342194},{"$f":"-'O&M'!AE44","v":-6596.9846477344327},{"$f":"-'O&M'!AF44","v":-6775.1032332232626},{"$f":"-'O&M'!AG44","v":-6958.0310205202904},{"$f":"-'O&M'!AH44","v":-7145.8978580743369},{"$f":"-'O&M'!AI44","v":-7338.8371002423428}]
["",{"$f":"+'O&M'!D45","v":"Annualized Major Expenses"},{"$f":"-'O&M'!E55","v":-2000},{"$f":"-'O&M'!F55","v":-2054},{"$f":"-'O&M'!G55","v":-2109.4579999999996},{"$f":"-'O&M'!H55","v":-2166.4133659999998},{"$f":"-'O&M'!I55","v":-2224.9065268819991},{"$f":"-'O&M'!J55","v":-2284.9790031078128},{"$f":"-'O&M'!K55","v":-2346.6734361917238},{"$f":"-'O&M'!L55","v":-2410.0336189689001},{"$f":"-'O&M'!M55","v":-2475.1045266810602},{"$f":"-'O&M'!N55","v":-2541.9323489014482},{"$f":"-'O&M'!O55","v":-2610.5645223217871},{"$f":"-'O&M'!P55","v":-2681.0497644244756},{"$f":"-'O&M'!Q55","v":-2753.4381080639359},{"$f":"-'O&M'!R55","v":-2827.7809369816623},{"$f":"-'O&M'!S55","v":-2904.1310222801671},{"$f":"-'O&M'!T55","v":-2982.5425598817314},{"$f":"-'O&M'!U55","v":-3063.0712089985377},{"$f":"-'O&M'!V55","v":-3145.7741316414981},{"$f":"-'O&M'!W55","v":-3230.7100331958181},{"$f":"-'O&M'!X55","v":-3317.9392040921048},{"$f":"-'O&M'!Y55","v":-3407.5235626025915},{"$f":"-'O&M'!Z55","v":-3499.5266987928612},{"$f":"-'O&M'!AA55","v":-3594.0139196602681},{"$f":"-'O&M'!AB55","v":-3691.0522954910953},{"$f":"-'O&M'!AC55","v":-3790.7107074693545},{"$f":"-'O&M'!AD55","v":-3893.0598965710269},{"$f":"-'O&M'!AE55","v":-3998.1725137784442},{"$f":"-'O&M'!AF55","v":-4106.1231716504617},{"$f":"-'O&M'!AG55","v":-4216.9884972850241},{"$f":"-'O&M'!AH55","v":-4330.8471867117196},{"$f":"-'O&M'!AI55","v":-4447.7800607529352}]
["Hide",{"$f":"+'O&M'!D56","v":""},{"$f":"-'O&M'!E66","v":0},{"$f":"-'O&M'!F66","v":0},{"$f":"-'O&M'!G66","v":0},{"$f":"-'O&M'!H66","v":0},{"$f":"-'O&M'!I66","v":0},{"$f":"-'O&M'!J66","v":0},{"$f":"-'O&M'!K66","v":0},{"$f":"-'O&M'!L66","v":0},{"$f":"-'O&M'!M66","v":0},{"$f":"-'O&M'!N66","v":0},{"$f":"-'O&M'!O66","v":0},{"$f":"-'O&M'!P66","v":0},{"$f":"-'O&M'!Q66","v":0},{"$f":"-'O&M'!R66","v":0},{"$f":"-'O&M'!S66","v":0},{"$f":"-'O&M'!T66","v":0},{"$f":"-'O&M'!U66","v":0},{"$f":"-'O&M'!V66","v":0},{"$f":"-'O&M'!W66","v":0},{"$f":"-'O&M'!X66","v":0},{"$f":"-'O&M'!Y66","v":0},{"$f":"-'O&M'!Z66","v":0},{"$f":"-'O&M'!AA66","v":0},{"$f":"-'O&M'!AB66","v":0},{"$f":"-'O&M'!AC66","v":0},{"$f":"-'O&M'!AD66","v":0},{"$f":"-'O&M'!AE66","v":0},{"$f":"-'O&M'!AF66","v":0},{"$f":"-'O&M'!AG66","v":0},{"$f":"-'O&M'!AH66","v":0},{"$f":"-'O&M'!AI66","v":0}]
["Hide",{"$f":"+'O&M'!D67","v":""},{"$f":"-'O&M'!E77","v":0},{"$f":"-'O&M'!F77","v":0},{"$f":"-'O&M'!G77","v":0},{"$f":"-'O&M'!H77","v":0},{"$f":"-'O&M'!I77","v":0},{"$f":"-'O&M'!J77","v":0},{"$f":"-'O&M'!K77","v":0},{"$f":"-'O&M'!L77","v":0},{"$f":"-'O&M'!M77","v":0},{"$f":"-'O&M'!N77","v":0},{"$f":"-'O&M'!O77","v":0},{"$f":"-'O&M'!P77","v":0},{"$f":"-'O&M'!Q77","v":0},{"$f":"-'O&M'!R77","v":0},{"$f":"-'O&M'!S77","v":0},{"$f":"-'O&M'!T77","v":0},{"$f":"-'O&M'!U77","v":0},{"$f":"-'O&M'!V77","v":0},{"$f":"-'O&M'!W77","v":0},{"$f":"-'O&M'!X77","v":0},{"$f":"-'O&M'!Y77","v":0},{"$f":"-'O&M'!Z77","v":0},{"$f":"-'O&M'!AA77","v":0},{"$f":"-'O&M'!AB77","v":0},{"$f":"-'O&M'!AC77","v":0},{"$f":"-'O&M'!AD77","v":0},{"$f":"-'O&M'!AE77","v":0},{"$f":"-'O&M'!AF77","v":0},{"$f":"-'O&M'!AG77","v":0},{"$f":"-'O&M'!AH77","v":0},{"$f":"-'O&M'!AI77","v":0}]
["",{"$f":"'O&M'!D83","v":"Operating Expenses, Other"},{"$f":"'O&M'!E89","v":0},{"$f":"'O&M'!F89","v":0},{"$f":"'O&M'!G89","v":0},{"$f":"'O&M'!H89","v":0},{"$f":"'O&M'!I89","v":0},{"$f":"'O&M'!J89","v":0},{"$f":"'O&M'!K89","v":0},{"$f":"'O&M'!L89","v":0},{"$f":"'O&M'!M89","v":0},{"$f":"'O&M'!N89","v":0},{"$f":"'O&M'!O89","v":0},{"$f":"'O&M'!P89","v":0},{"$f":"'O&M'!Q89","v":0},{"$f":"'O&M'!R89","v":0},{"$f":"'O&M'!S89","v":0},{"$f":"'O&M'!T89","v":0},{"$f":"'O&M'!U89","v":0},{"$f":"'O&M'!V89","v":0},{"$f":"'O&M'!W89","v":0},{"$f":"'O&M'!X89","v":0},{"$f":"'O&M'!Y89","v":0},{"$f":"'O&M'!Z89","v":0},{"$f":"'O&M'!AA89","v":0},{"$f":"'O&M'!AB89","v":0},{"$f":"'O&M'!AC89","v":0},{"$f":"'O&M'!AD89","v":0},{"$f":"'O&M'!AE89","v":0},{"$f":"'O&M'!AF89","v":0},{"$f":"'O&M'!AG89","v":0},{"$f":"'O&M'!AH89","v":0},{"$f":"'O&M'!AI89","v":0}]
["",{"$f":"'O&M'!D90","v":"Operating Labor"},{"$f":"-'O&M'!E96","v":0},{"$f":"-'O&M'!F96","v":0},{"$f":"-'O&M'!G96","v":0},{"$f":"-'O&M'!H96","v":0},{"$f":"-'O&M'!I96","v":0},{"$f":"-'O&M'!J96","v":0},{"$f":"-'O&M'!K96","v":0},{"$f":"-'O&M'!L96","v":0},{"$f":"-'O&M'!M96","v":0},{"$f":"-'O&M'!N96","v":0},{"$f":"-'O&M'!O96","v":0},{"$f":"-'O&M'!P96","v":0},{"$f":"-'O&M'!Q96","v":0},{"$f":"-'O&M'!R96","v":0},{"$f":"-'O&M'!S96","v":0},{"$f":"-'O&M'!T96","v":0},{"$f":"-'O&M'!U96","v":0},{"$f":"-'O&M'!V96","v":0},{"$f":"-'O&M'!W96","v":0},{"$f":"-'O&M'!X96","v":0},{"$f":"-'O&M'!Y96","v":0},{"$f":"-'O&M'!Z96","v":0},{"$f":"-'O&M'!AA96","v":0},{"$f":"-'O&M'!AB96","v":0},{"$f":"-'O&M'!AC96","v":0},{"$f":"-'O&M'!AD96","v":0},{"$f":"-'O&M'!AE96","v":0},{"$f":"-'O&M'!AF96","v":0},{"$f":"-'O&M'!AG96","v":0},{"$f":"-'O&M'!AH96","v":0},{"$f":"-'O&M'!AI96","v":0}]
["",{"$f":"+'O&M'!D97","v":"Insurance"},{"$f":"-'O&M'!E103","v":0},{"$f":"-'O&M'!F103","v":0},{"$f":"-'O&M'!G103","v":0},{"$f":"-'O&M'!H103","v":0},{"$f":"-'O&M'!I103","v":0},{"$f":"-'O&M'!J103","v":0},{"$f":"-'O&M'!K103","v":0},{"$f":"-'O&M'!L103","v":0},{"$f":"-'O&M'!M103","v":0},{"$f":"-'O&M'!N103","v":0},{"$f":"-'O&M'!O103","v":0},{"$f":"-'O&M'!P103","v":0},{"$f":"-'O&M'!Q103","v":0},{"$f":"-'O&M'!R103","v":0},{"$f":"-'O&M'!S103","v":0},{"$f":"-'O&M'!T103","v":0},{"$f":"-'O&M'!U103","v":0},{"$f":"-'O&M'!V103","v":0},{"$f":"-'O&M'!W103","v":0},{"$f":"-'O&M'!X103","v":0},{"$f":"-'O&M'!Y103","v":0},{"$f":"-'O&M'!Z103","v":0},{"$f":"-'O&M'!AA103","v":0},{"$f":"-'O&M'!AB103","v":0},{"$f":"-'O&M'!AC103","v":0},{"$f":"-'O&M'!AD103","v":0},{"$f":"-'O&M'!AE103","v":0},{"$f":"-'O&M'!AF103","v":0},{"$f":"-'O&M'!AG103","v":0},{"$f":"-'O&M'!AH103","v":0},{"$f":"-'O&M'!AI103","v":0}]
["",{"$f":"+'O&M'!D104","v":"Property Taxes"},{"$f":"-'O&M'!E110","v":0},{"$f":"-'O&M'!F110","v":0},{"$f":"-'O&M'!G110","v":0},{"$f":"-'O&M'!H110","v":0},{"$f":"-'O&M'!I110","v":0},{"$f":"-'O&M'!J110","v":0},{"$f":"-'O&M'!K110","v":0},{"$f":"-'O&M'!L110","v":0},{"$f":"-'O&M'!M110","v":0},{"$f":"-'O&M'!N110","v":0},{"$f":"-'O&M'!O110","v":0},{"$f":"-'O&M'!P110","v":0},{"$f":"-'O&M'!Q110","v":0},{"$f":"-'O&M'!R110","v":0},{"$f":"-'O&M'!S110","v":0},{"$f":"-'O&M'!T110","v":0},{"$f":"-'O&M'!U110","v":0},{"$f":"-'O&M'!V110","v":0},{"$f":"-'O&M'!W110","v":0},{"$f":"-'O&M'!X110","v":0},{"$f":"-'O&M'!Y110","v":0},{"$f":"-'O&M'!Z110","v":0},{"$f":"-'O&M'!AA110","v":0},{"$f":"-'O&M'!AB110","v":0},{"$f":"-'O&M'!AC110","v":0},{"$f":"-'O&M'!AD110","v":0},{"$f":"-'O&M'!AE110","v":0},{"$f":"-'O&M'!AF110","v":0},{"$f":"-'O&M'!AG110","v":0},{"$f":"-'O&M'!AH110","v":0},{"$f":"-'O&M'!AI110","v":0}]
["","Operating Reserve Deposit",{"$f":"-'O&M'!E121","v":0},{"$f":"-'O&M'!F121","v":0},{"$f":"-'O&M'!G121","v":0},{"$f":"-'O&M'!H121","v":0},{"$f":"-'O&M'!I121","v":0},{"$f":"-'O&M'!J121","v":0},{"$f":"-'O&M'!K121","v":0},{"$f":"-'O&M'!L121","v":0},{"$f":"-'O&M'!M121","v":0},{"$f":"-'O&M'!N121","v":0},{"$f":"-'O&M'!O121","v":0},{"$f":"-'O&M'!P121","v":0},{"$f":"-'O&M'!Q121","v":0},{"$f":"-'O&M'!R121","v":0},{"$f":"-'O&M'!S121","v":0},{"$f":"-'O&M'!T121","v":0},{"$f":"-'O&M'!U121","v":0},{"$f":"-'O&M'!V121","v":0},{"$f":"-'O&M'!W121","v":0},{"$f":"-'O&M'!X121","v":0},{"$f":"-'O&M'!Y121","v":0},{"$f":"-'O&M'!Z121","v":0},{"$f":"-'O&M'!AA121","v":0},{"$f":"-'O&M'!AB121","v":0},{"$f":"-'O&M'!AC121","v":0},{"$f":"-'O&M'!AD121","v":0},{"$f":"-'O&M'!AE121","v":0},{"$f":"-'O&M'!AF121","v":0},{"$f":"-'O&M'!AG121","v":0},{"$f":"-'O&M'!AH121","v":0},{"$f":"-'O&M'!AI121","v":0}]
["","Dividend payout",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
["","Income tax payment",{"$f":"-'Taxes & Fees'!C53","v":0},{"$f":"-'Taxes & Fees'!D53","v":0},{"$f":"-'Taxes & Fees'!E53","v":0},{"$f":"-'Taxes & Fees'!F53","v":0},{"$f":"-'Taxes & Fees'!G53","v":0},{"$f":"-'Taxes & Fees'!H53","v":0},{"$f":"-'Taxes & Fees'!I53","v":0},{"$f":"-'Taxes & Fees'!J53","v":0},{"$f":"-'Taxes & Fees'!K53","v":0},{"$f":"-'Taxes & Fees'!L53","v":0},{"$f":"-'Taxes & Fees'!M53","v":0},{"$f":"-'Taxes & Fees'!N53","v":0},{"$f":"-'Taxes & Fees'!O53","v":0},{"$f":"-'Taxes & Fees'!P53","v":0},{"$f":"-'Taxes & Fees'!Q53","v":0},{"$f":"-'Taxes & Fees'!R53","v":0},{"$f":"-'Taxes & Fees'!S53","v":0},{"$f":"-'Taxes & Fees'!T53","v":0},{"$f":"-'Taxes & Fees'!U53","v":0},{"$f":"-'Taxes & Fees'!V53","v":0},{"$f":"-'Taxes & Fees'!W53","v":0},{"$f":"-'Taxes & Fees'!X53","v":0},{"$f":"-'Taxes & Fees'!Y53","v":0},{"$f":"-'Taxes & Fees'!Z53","v":0},{"$f":"-'Taxes & Fees'!AA53","v":0},{"$f":"-'Taxes & Fees'!AB53","v":0},{"$f":"-'Taxes & Fees'!AC53","v":0},{"$f":"-'Taxes & Fees'!AD53","v":0},{"$f":"-'Taxes & Fees'!AE53","v":0},{"$f":"-'Taxes & Fees'!AF53","v":0},{"$f":"-'Taxes & Fees'!AG53","v":0}]
["","Franchise Fees",{"$f":"-'Taxes & Fees'!C77","v":0},{"$f":"-'Taxes & Fees'!D77","v":0},{"$f":"-'Taxes & Fees'!E77","v":0},{"$f":"-'Taxes & Fees'!F77","v":0},{"$f":"-'Taxes & Fees'!G77","v":0},{"$f":"-'Taxes & Fees'!H77","v":0},{"$f":"-'Taxes & Fees'!I77","v":0},{"$f":"-'Taxes & Fees'!J77","v":0},{"$f":"-'Taxes & Fees'!K77","v":0},{"$f":"-'Taxes & Fees'!L77","v":0},{"$f":"-'Taxes & Fees'!M77","v":0},{"$f":"-'Taxes & Fees'!N77","v":0},{"$f":"-'Taxes & Fees'!O77","v":0},{"$f":"-'Taxes & Fees'!P77","v":0},{"$f":"-'Taxes & Fees'!Q77","v":0},{"$f":"-'Taxes & Fees'!R77","v":0},{"$f":"-'Taxes & Fees'!S77","v":0},{"$f":"-'Taxes & Fees'!T77","v":0},{"$f":"-'Taxes & Fees'!U77","v":0},{"$f":"-'Taxes & Fees'!V77","v":0},{"$f":"-'Taxes & Fees'!W77","v":0},{"$f":"-'Taxes & Fees'!X77","v":0},{"$f":"-'Taxes & Fees'!Y77","v":0},{"$f":"-'Taxes & Fees'!Z77","v":0},{"$f":"-'Taxes & Fees'!AA77","v":0},{"$f":"-'Taxes & Fees'!AB77","v":0},{"$f":"-'Taxes & Fees'!AC77","v":0},{"$f":"-'Taxes & Fees'!AD77","v":0},{"$f":"-'Taxes & Fees'!AE77","v":0},{"$f":"-'Taxes & Fees'!AF77","v":0},{"$f":"-'Taxes & Fees'!AG77","v":0}]
["","Royalty payments",{"$f":"-'Taxes & Fees'!C61","v":0},{"$f":"-'Taxes & Fees'!D61","v":0},{"$f":"-'Taxes & Fees'!E61","v":0},{"$f":"-'Taxes & Fees'!F61","v":0},{"$f":"-'Taxes & Fees'!G61","v":0},{"$f":"-'Taxes & Fees'!H61","v":0},{"$f":"-'Taxes & Fees'!I61","v":0},{"$f":"-'Taxes & Fees'!J61","v":0},{"$f":"-'Taxes & Fees'!K61","v":0},{"$f":"-'Taxes & Fees'!L61","v":0},{"$f":"-'Taxes & Fees'!M61","v":0},{"$f":"-'Taxes & Fees'!N61","v":0},{"$f":"-'Taxes & Fees'!O61","v":0},{"$f":"-'Taxes & Fees'!P61","v":0},{"$f":"-'Taxes & Fees'!Q61","v":0},{"$f":"-'Taxes & Fees'!R61","v":0},{"$f":"-'Taxes & Fees'!S61","v":0},{"$f":"-'Taxes & Fees'!T61","v":0},{"$f":"-'Taxes & Fees'!U61","v":0},{"$f":"-'Taxes & Fees'!V61","v":0},{"$f":"-'Taxes & Fees'!W61","v":0},{"$f":"-'Taxes & Fees'!X61","v":0},{"$f":"-'Taxes & Fees'!Y61","v":0},{"$f":"-'Taxes & Fees'!Z61","v":0},{"$f":"-'Taxes & Fees'!AA61","v":0},{"$f":"-'Taxes & Fees'!AB61","v":0},{"$f":"-'Taxes & Fees'!AC61","v":0},{"$f":"-'Taxes & Fees'!AD61","v":0},{"$f":"-'Taxes & Fees'!AE61","v":0},{"$f":"-'Taxes & Fees'!AF61","v":0},{"$f":"-'Taxes & Fees'!AG61","v":0}]
["","Accounts Payable (not paid)",{"$f":"IFERROR(-Float_AP*(C44+C45+C46+C47+C48+C51+C52+C55+C56+C57),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","AP from previous year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bottom","Sub-total",{"$f":"SUM(C40:C59)","v":-667178.2200315838},{"$f":"SUM(D40:D59)","v":33160.431257598029},{"$f":"SUM(E40:E59)","v":34890.652173265284},36672.158045009572,38506.337807670614,51475.424388015519,64514.548440075603,66518.505915896691,68581.135624027593,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531314,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830046,110933.30331326985,114258.57265011279,117675.64318992977,121186.6717029358,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"Ending Balance",{"$f":"+C38+C60+C15","v":-243747.4700315838},{"$f":"+D38+D60+D15","v":-210587.03877398575},{"$f":"+E38+E60+E15","v":-175696.38660072046},{"$f":"+F38+F60+F15","v":-139024.2285557109},{"$f":"+G38+G60+G15","v":-100517.89074804028},{"$f":"+H38+H60+H15","v":-49042.466360024766},15472.082080050837,81990.587995947528,150571.72361997512,221275.71493050907,294164.37471826683,369301.1359139054,446751.08514879923,526580.99651833053,608859.36551434814,693656.44309061335,781044.26982204721,871096.71011541202,963889.48642569303,1059500.2134288838,1158008.432098113,1259495.6436260645,1364045.3431324372,1471743.0530907377,1582676.3564040074,1696934.9290541201,1814610.57224405,1935797.2439469858,2060591.0897703348,2189090.4730365067,2321396.0039758864]
[null,"Average balance",{"$f":"+(C61+C15)/2","v":-121873.7350157919},-227167.25440278478,-193141.71268735311,-157360.30757821567,-119771.05965187559,-74780.178554032522,-16785.192139986964,48731.335037999183,116281.15580796133,185923.7192752421,257720.04482438794,331732.75531608611,408026.11053135234,486666.04083356488,567720.18101633934,651257.90430248075,737350.35645633028,826070.48996872967,917493.09827055247,1011694.8499272885,1108754.3227634984,1208752.0378620888,1311770.4933792509,1417894.1981115874,1527209.7047473725,1639805.6427290638,1755772.750649085,1875203.9080955179,1998194.1668586603,2124840.7814034205,2255243.2385061965]
[null,"Interest income on average balance",0,{"$f":"IF(D62>0,D62*$C$5,0)","v":0},{"$f":"IF(E62>0,E62*$C$5,0)","v":0},{"$f":"IF(F62>0,F62*$C$5,0)","v":0},{"$f":"IF(G62>0,G62*$C$5,0)","v":0},{"$f":"IF(H62>0,H62*$C$5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Reserve Account"]
[null,"Beginning balance",0,{"$f":"+C71","v":0},{"$f":"+D71","v":0},0,0,0,0,0,{"$f":"+J71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserve Account Deposits"]
[null,"Transfer from current account",{"$f":"+'O&M'!E121","v":0},{"$f":"+'O&M'!F121","v":0},{"$f":"+'O&M'!G121","v":0},{"$f":"+'O&M'!H121","v":0},{"$f":"+'O&M'!I121","v":0},{"$f":"+'O&M'!J121","v":0},{"$f":"+'O&M'!K121","v":0},{"$f":"+'O&M'!L121","v":0},{"$f":"+'O&M'!M121","v":0},{"$f":"+'O&M'!N121","v":0},{"$f":"+'O&M'!O121","v":0},{"$f":"+'O&M'!P121","v":0},{"$f":"+'O&M'!Q121","v":0},{"$f":"+'O&M'!R121","v":0},{"$f":"+'O&M'!S121","v":0},{"$f":"+'O&M'!T121","v":0},{"$f":"+'O&M'!U121","v":0},{"$f":"+'O&M'!V121","v":0},{"$f":"+'O&M'!W121","v":0},{"$f":"+'O&M'!X121","v":0},{"$f":"+'O&M'!Y121","v":0},{"$f":"+'O&M'!Z121","v":0},{"$f":"+'O&M'!AA121","v":0},{"$f":"+'O&M'!AB121","v":0},{"$f":"+'O&M'!AC121","v":0},{"$f":"+'O&M'!AD121","v":0},{"$f":"+'O&M'!AE121","v":0},{"$f":"+'O&M'!AF121","v":0},{"$f":"+'O&M'!AG121","v":0},{"$f":"+'O&M'!AH121","v":0},{"$f":"+'O&M'!AI121","v":0}]
[null,"Interest from previous year",0,{"$f":"+C73","v":0},{"$f":"+D73","v":0},0,0,0,0,0,{"$f":"+J73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserve Account Withdrawls"]
[null,"Transfer to current account",{"$f":"-'O&M'!E128","v":0},{"$f":"-'O&M'!F128","v":0},{"$f":"-'O&M'!G128","v":0},{"$f":"-'O&M'!H128","v":0},{"$f":"-'O&M'!I128","v":0},{"$f":"-'O&M'!J128","v":0},{"$f":"-'O&M'!K128","v":0},{"$f":"-'O&M'!L128","v":0},{"$f":"-'O&M'!M128","v":0},{"$f":"-'O&M'!N128","v":0},{"$f":"-'O&M'!O128","v":0},{"$f":"-'O&M'!P128","v":0},{"$f":"-'O&M'!Q128","v":0},{"$f":"-'O&M'!R128","v":0},{"$f":"-'O&M'!S128","v":0},{"$f":"-'O&M'!T128","v":0},{"$f":"-'O&M'!U128","v":0},{"$f":"-'O&M'!V128","v":0},{"$f":"-'O&M'!W128","v":0},{"$f":"-'O&M'!X128","v":0},{"$f":"-'O&M'!Y128","v":0},{"$f":"-'O&M'!Z128","v":0},{"$f":"-'O&M'!AA128","v":0},{"$f":"-'O&M'!AB128","v":0},{"$f":"-'O&M'!AC128","v":0},{"$f":"-'O&M'!AD128","v":0},{"$f":"-'O&M'!AE128","v":0},{"$f":"-'O&M'!AF128","v":0},{"$f":"-'O&M'!AG128","v":0},{"$f":"-'O&M'!AH128","v":0},{"$f":"-'O&M'!AI128","v":0}]
[null,"Ending Balance",{"$f":"SUM(C67:C70)","v":0},{"$f":"SUM(D65:D70)","v":0},{"$f":"SUM(E65:E70)","v":0},0,0,0,0,0,{"$f":"SUM(K65:K70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG65:AG70)","v":0}]
[null,"Average balance",{"$f":"+(C65+C71)/2","v":0},0,0,0,0,0,0,0,{"$f":"+(K65+K71)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(AG65+AG71)/2","v":0}]
[null,"Interest income on average balance",{"$f":"IF(C72>0,C72*$C$6,0)","v":0},{"$f":"IF(D72>0,D72*$C$6,0)","v":0},0,0,0,0,0,0,{"$f":"IF(K72>0,K72*$C$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG72>0,AG72*$C$6,0)","v":0}]
[null,"Accumulated Interest Deposits",0,{"$f":"+D68","v":0},{"$f":"+D74+E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG68","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATIONS"]
[]
[null,"Toggle_Comments","Hidden"]

{"sheet":"O_Purchases","index":26,"n_rows":95,"n_cols":34,"rows_kept":95,"cut":false,"hidden":false,"merged":[[22,1,22,2],[36,1,36,2],[37,1,37,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[40,1,40,2],[5,1,5,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[38,1,38,2],[39,1,39,2],[27,1,27,2],[28,1,28,2],[34,1,34,2],[35,1,35,2],[18,1,18,2],[26,1,26,2],[19,1,19,2],[20,1,20,2],[21,1,21,2]]}
[null,"RELCOST: Purchases Report",null,null,null,"©2009","Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,"PURCHASES",null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
[null,"Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D6+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Top","Purchases (includes sensitivity multipliers and plant operating factor"]
[{"$f":"IF(AND(SUM(D8:AH8)=0,OR(B8=\"\",B8=0)),\"Hide\",\"\")","v":""},{"$f":"+Purchases!D42","v":"Diesel, Hospital HTG (savings)"},{"$f":"+Purchases!E42","v":" gallons "},{"$f":"+Purchases!F42*WhatIf!$B30*General!D$33","v":-39100},{"$f":"+Purchases!G42*WhatIf!$B30*General!E$33","v":-39100},{"$f":"+Purchases!H42*WhatIf!$B30*General!F$33","v":-39100},{"$f":"+Purchases!I42*WhatIf!$B30*General!G$33","v":-39100},{"$f":"+Purchases!J42*WhatIf!$B30*General!H$33","v":-39100},{"$f":"+Purchases!K42*WhatIf!$B30*General!I$33","v":-39100},{"$f":"+Purchases!L42*WhatIf!$B30*General!J$33","v":-39100},{"$f":"+Purchases!M42*WhatIf!$B30*General!K$33","v":-39100},{"$f":"+Purchases!N42*WhatIf!$B30*General!L$33","v":-39100},{"$f":"+Purchases!O42*WhatIf!$B30*General!M$33","v":-39100},{"$f":"+Purchases!P42*WhatIf!$B30*General!N$33","v":-39100},{"$f":"+Purchases!Q42*WhatIf!$B30*General!O$33","v":-39100},{"$f":"+Purchases!R42*WhatIf!$B30*General!P$33","v":-39100},{"$f":"+Purchases!S42*WhatIf!$B30*General!Q$33","v":-39100},{"$f":"+Purchases!T42*WhatIf!$B30*General!R$33","v":-39100},{"$f":"+Purchases!U42*WhatIf!$B30*General!S$33","v":-39100},{"$f":"+Purchases!V42*WhatIf!$B30*General!T$33","v":-39100},{"$f":"+Purchases!W42*WhatIf!$B30*General!U$33","v":-39100},{"$f":"+Purchases!X42*WhatIf!$B30*General!V$33","v":-39100},{"$f":"+Purchases!Y42*WhatIf!$B30*General!W$33","v":-39100},{"$f":"+Purchases!Z42*WhatIf!$B30*General!X$33","v":-39100},{"$f":"+Purchases!AA42*WhatIf!$B30*General!Y$33","v":-39100},{"$f":"+Purchases!AB42*WhatIf!$B30*General!Z$33","v":-39100},{"$f":"+Purchases!AC42*WhatIf!$B30*General!AA$33","v":-39100},{"$f":"+Purchases!AD42*WhatIf!$B30*General!AB$33","v":-39100},{"$f":"+Purchases!AE42*WhatIf!$B30*General!AC$33","v":-39100},{"$f":"+Purchases!AF42*WhatIf!$B30*General!AD$33","v":-39100},{"$f":"+Purchases!AG42*WhatIf!$B30*General!AE$33","v":-39100},{"$f":"+Purchases!AH42*WhatIf!$B30*General!AF$33","v":-39100},{"$f":"+Purchases!AI42*WhatIf!$B30*General!AG$33","v":-39100},{"$f":"+Purchases!AJ42*WhatIf!$B30*General!AH$33","v":-39100}]
["",{"$f":"+Purchases!D43","v":"Electricity, Medical Offices HTG (savings)"},{"$f":"+Purchases!E43","v":" kWh "},{"$f":"+Purchases!F43*WhatIf!$B31*General!D$33","v":0},{"$f":"+Purchases!G43*WhatIf!$B31*General!E$33","v":0},{"$f":"+Purchases!H43*WhatIf!$B31*General!F$33","v":0},{"$f":"+Purchases!I43*WhatIf!$B31*General!G$33","v":0},{"$f":"+Purchases!J43*WhatIf!$B31*General!H$33","v":0},{"$f":"+Purchases!K43*WhatIf!$B31*General!I$33","v":0},{"$f":"+Purchases!L43*WhatIf!$B31*General!J$33","v":0},{"$f":"+Purchases!M43*WhatIf!$B31*General!K$33","v":0},{"$f":"+Purchases!N43*WhatIf!$B31*General!L$33","v":0},{"$f":"+Purchases!O43*WhatIf!$B31*General!M$33","v":0},{"$f":"+Purchases!P43*WhatIf!$B31*General!N$33","v":0},{"$f":"+Purchases!Q43*WhatIf!$B31*General!O$33","v":0},{"$f":"+Purchases!R43*WhatIf!$B31*General!P$33","v":0},{"$f":"+Purchases!S43*WhatIf!$B31*General!Q$33","v":0},{"$f":"+Purchases!T43*WhatIf!$B31*General!R$33","v":0},{"$f":"+Purchases!U43*WhatIf!$B31*General!S$33","v":0},{"$f":"+Purchases!V43*WhatIf!$B31*General!T$33","v":0},{"$f":"+Purchases!W43*WhatIf!$B31*General!U$33","v":0},{"$f":"+Purchases!X43*WhatIf!$B31*General!V$33","v":0},{"$f":"+Purchases!Y43*WhatIf!$B31*General!W$33","v":0},{"$f":"+Purchases!Z43*WhatIf!$B31*General!X$33","v":0},{"$f":"+Purchases!AA43*WhatIf!$B31*General!Y$33","v":0},{"$f":"+Purchases!AB43*WhatIf!$B31*General!Z$33","v":0},{"$f":"+Purchases!AC43*WhatIf!$B31*General!AA$33","v":0},{"$f":"+Purchases!AD43*WhatIf!$B31*General!AB$33","v":0},{"$f":"+Purchases!AE43*WhatIf!$B31*General!AC$33","v":0},{"$f":"+Purchases!AF43*WhatIf!$B31*General!AD$33","v":0},{"$f":"+Purchases!AG43*WhatIf!$B31*General!AE$33","v":0},{"$f":"+Purchases!AH43*WhatIf!$B31*General!AF$33","v":0},{"$f":"+Purchases!AI43*WhatIf!$B31*General!AG$33","v":0},{"$f":"+Purchases!AJ43*WhatIf!$B31*General!AH$33","v":0}]
["",{"$f":"+Purchases!D44","v":"Heat Recovered from Industrial Facility"},{"$f":"+Purchases!E44","v":"MMBtu"},{"$f":"+Purchases!F44*WhatIf!$B32*General!D$33","v":0},{"$f":"+Purchases!G44*WhatIf!$B32*General!E$33","v":0},{"$f":"+Purchases!H44*WhatIf!$B32*General!F$33","v":0},{"$f":"+Purchases!I44*WhatIf!$B32*General!G$33","v":0},{"$f":"+Purchases!J44*WhatIf!$B32*General!H$33","v":0},{"$f":"+Purchases!K44*WhatIf!$B32*General!I$33","v":0},{"$f":"+Purchases!L44*WhatIf!$B32*General!J$33","v":0},{"$f":"+Purchases!M44*WhatIf!$B32*General!K$33","v":0},{"$f":"+Purchases!N44*WhatIf!$B32*General!L$33","v":0},{"$f":"+Purchases!O44*WhatIf!$B32*General!M$33","v":0},{"$f":"+Purchases!P44*WhatIf!$B32*General!N$33","v":0},{"$f":"+Purchases!Q44*WhatIf!$B32*General!O$33","v":0},{"$f":"+Purchases!R44*WhatIf!$B32*General!P$33","v":0},{"$f":"+Purchases!S44*WhatIf!$B32*General!Q$33","v":0},{"$f":"+Purchases!T44*WhatIf!$B32*General!R$33","v":0},{"$f":"+Purchases!U44*WhatIf!$B32*General!S$33","v":0},{"$f":"+Purchases!V44*WhatIf!$B32*General!T$33","v":0},{"$f":"+Purchases!W44*WhatIf!$B32*General!U$33","v":0},{"$f":"+Purchases!X44*WhatIf!$B32*General!V$33","v":0},{"$f":"+Purchases!Y44*WhatIf!$B32*General!W$33","v":0},{"$f":"+Purchases!Z44*WhatIf!$B32*General!X$33","v":0},{"$f":"+Purchases!AA44*WhatIf!$B32*General!Y$33","v":0},{"$f":"+Purchases!AB44*WhatIf!$B32*General!Z$33","v":0},{"$f":"+Purchases!AC44*WhatIf!$B32*General!AA$33","v":0},{"$f":"+Purchases!AD44*WhatIf!$B32*General!AB$33","v":0},{"$f":"+Purchases!AE44*WhatIf!$B32*General!AC$33","v":0},{"$f":"+Purchases!AF44*WhatIf!$B32*General!AD$33","v":0},{"$f":"+Purchases!AG44*WhatIf!$B32*General!AE$33","v":0},{"$f":"+Purchases!AH44*WhatIf!$B32*General!AF$33","v":0},{"$f":"+Purchases!AI44*WhatIf!$B32*General!AG$33","v":0},{"$f":"+Purchases!AJ44*WhatIf!$B32*General!AH$33","v":0}]
["",{"$f":"+Purchases!D45","v":"Biomass Fuel"},{"$f":"+Purchases!E45","v":"bdt"},{"$f":"+Purchases!F45*WhatIf!$B33*General!D$33","v":400},{"$f":"+Purchases!G45*WhatIf!$B33*General!E$33","v":400},{"$f":"+Purchases!H45*WhatIf!$B33*General!F$33","v":400},{"$f":"+Purchases!I45*WhatIf!$B33*General!G$33","v":400},{"$f":"+Purchases!J45*WhatIf!$B33*General!H$33","v":400},{"$f":"+Purchases!K45*WhatIf!$B33*General!I$33","v":400},{"$f":"+Purchases!L45*WhatIf!$B33*General!J$33","v":400},{"$f":"+Purchases!M45*WhatIf!$B33*General!K$33","v":400},{"$f":"+Purchases!N45*WhatIf!$B33*General!L$33","v":400},{"$f":"+Purchases!O45*WhatIf!$B33*General!M$33","v":400},{"$f":"+Purchases!P45*WhatIf!$B33*General!N$33","v":400},{"$f":"+Purchases!Q45*WhatIf!$B33*General!O$33","v":400},{"$f":"+Purchases!R45*WhatIf!$B33*General!P$33","v":400},{"$f":"+Purchases!S45*WhatIf!$B33*General!Q$33","v":400},{"$f":"+Purchases!T45*WhatIf!$B33*General!R$33","v":400},{"$f":"+Purchases!U45*WhatIf!$B33*General!S$33","v":400},{"$f":"+Purchases!V45*WhatIf!$B33*General!T$33","v":400},{"$f":"+Purchases!W45*WhatIf!$B33*General!U$33","v":400},{"$f":"+Purchases!X45*WhatIf!$B33*General!V$33","v":400},{"$f":"+Purchases!Y45*WhatIf!$B33*General!W$33","v":400},{"$f":"+Purchases!Z45*WhatIf!$B33*General!X$33","v":400},{"$f":"+Purchases!AA45*WhatIf!$B33*General!Y$33","v":400},{"$f":"+Purchases!AB45*WhatIf!$B33*General!Z$33","v":400},{"$f":"+Purchases!AC45*WhatIf!$B33*General!AA$33","v":400},{"$f":"+Purchases!AD45*WhatIf!$B33*General!AB$33","v":400},{"$f":"+Purchases!AE45*WhatIf!$B33*General!AC$33","v":400},{"$f":"+Purchases!AF45*WhatIf!$B33*General!AD$33","v":400},{"$f":"+Purchases!AG45*WhatIf!$B33*General!AE$33","v":400},{"$f":"+Purchases!AH45*WhatIf!$B33*General!AF$33","v":400},{"$f":"+Purchases!AI45*WhatIf!$B33*General!AG$33","v":400},{"$f":"+Purchases!AJ45*WhatIf!$B33*General!AH$33","v":400}]
[{"$f":"IF(AND(SUM(D12:AH12)=0,OR(B12=\"\",B12=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(Purchases!D46=0,Purchases!D46=\"\"),\"\",Purchases!D46)","v":""},{"$f":"IF(OR(Purchases!E46=0,Purchases!E46=\"\"),\"\",Purchases!E46)","v":""},{"$f":"+Purchases!F46*WhatIf!$B34*General!D$33","v":0},{"$f":"+Purchases!G46*WhatIf!$B34*General!E$33","v":0},{"$f":"+Purchases!H46*WhatIf!$B34*General!F$33","v":0},{"$f":"+Purchases!I46*WhatIf!$B34*General!G$33","v":0},{"$f":"+Purchases!J46*WhatIf!$B34*General!H$33","v":0},{"$f":"+Purchases!K46*WhatIf!$B34*General!I$33","v":0},{"$f":"+Purchases!L46*WhatIf!$B34*General!J$33","v":0},{"$f":"+Purchases!M46*WhatIf!$B34*General!K$33","v":0},{"$f":"+Purchases!N46*WhatIf!$B34*General!L$33","v":0},{"$f":"+Purchases!O46*WhatIf!$B34*General!M$33","v":0},{"$f":"+Purchases!P46*WhatIf!$B34*General!N$33","v":0},{"$f":"+Purchases!Q46*WhatIf!$B34*General!O$33","v":0},{"$f":"+Purchases!R46*WhatIf!$B34*General!P$33","v":0},{"$f":"+Purchases!S46*WhatIf!$B34*General!Q$33","v":0},{"$f":"+Purchases!T46*WhatIf!$B34*General!R$33","v":0},{"$f":"+Purchases!U46*WhatIf!$B34*General!S$33","v":0},{"$f":"+Purchases!V46*WhatIf!$B34*General!T$33","v":0},{"$f":"+Purchases!W46*WhatIf!$B34*General!U$33","v":0},{"$f":"+Purchases!X46*WhatIf!$B34*General!V$33","v":0},{"$f":"+Purchases!Y46*WhatIf!$B34*General!W$33","v":0},{"$f":"+Purchases!Z46*WhatIf!$B34*General!X$33","v":0},{"$f":"+Purchases!AA46*WhatIf!$B34*General!Y$33","v":0},{"$f":"+Purchases!AB46*WhatIf!$B34*General!Z$33","v":0},{"$f":"+Purchases!AC46*WhatIf!$B34*General!AA$33","v":0},{"$f":"+Purchases!AD46*WhatIf!$B34*General!AB$33","v":0},{"$f":"+Purchases!AE46*WhatIf!$B34*General!AC$33","v":0},{"$f":"+Purchases!AF46*WhatIf!$B34*General!AD$33","v":0},{"$f":"+Purchases!AG46*WhatIf!$B34*General!AE$33","v":0},{"$f":"+Purchases!AH46*WhatIf!$B34*General!AF$33","v":0},{"$f":"+Purchases!AI46*WhatIf!$B34*General!AG$33","v":0},{"$f":"+Purchases!AJ46*WhatIf!$B34*General!AH$33","v":0}]
[{"$f":"IF(AND(SUM(D13:AH13)=0,OR(B13=\"\",B13=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(Purchases!D47=0,Purchases!D47=\"\"),\"\",Purchases!D47)","v":""},{"$f":"IF(OR(Purchases!E47=0,Purchases!E47=\"\"),\"\",Purchases!E47)","v":""},{"$f":"+Purchases!F47*WhatIf!$B35*General!D$33","v":0},{"$f":"+Purchases!G47*WhatIf!$B35*General!E$33","v":0},{"$f":"+Purchases!H47*WhatIf!$B35*General!F$33","v":0},{"$f":"+Purchases!I47*WhatIf!$B35*General!G$33","v":0},{"$f":"+Purchases!J47*WhatIf!$B35*General!H$33","v":0},{"$f":"+Purchases!K47*WhatIf!$B35*General!I$33","v":0},{"$f":"+Purchases!L47*WhatIf!$B35*General!J$33","v":0},{"$f":"+Purchases!M47*WhatIf!$B35*General!K$33","v":0},{"$f":"+Purchases!N47*WhatIf!$B35*General!L$33","v":0},{"$f":"+Purchases!O47*WhatIf!$B35*General!M$33","v":0},{"$f":"+Purchases!P47*WhatIf!$B35*General!N$33","v":0},{"$f":"+Purchases!Q47*WhatIf!$B35*General!O$33","v":0},{"$f":"+Purchases!R47*WhatIf!$B35*General!P$33","v":0},{"$f":"+Purchases!S47*WhatIf!$B35*General!Q$33","v":0},{"$f":"+Purchases!T47*WhatIf!$B35*General!R$33","v":0},{"$f":"+Purchases!U47*WhatIf!$B35*General!S$33","v":0},{"$f":"+Purchases!V47*WhatIf!$B35*General!T$33","v":0},{"$f":"+Purchases!W47*WhatIf!$B35*General!U$33","v":0},{"$f":"+Purchases!X47*WhatIf!$B35*General!V$33","v":0},{"$f":"+Purchases!Y47*WhatIf!$B35*General!W$33","v":0},{"$f":"+Purchases!Z47*WhatIf!$B35*General!X$33","v":0},{"$f":"+Purchases!AA47*WhatIf!$B35*General!Y$33","v":0},{"$f":"+Purchases!AB47*WhatIf!$B35*General!Z$33","v":0},{"$f":"+Purchases!AC47*WhatIf!$B35*General!AA$33","v":0},{"$f":"+Purchases!AD47*WhatIf!$B35*General!AB$33","v":0},{"$f":"+Purchases!AE47*WhatIf!$B35*General!AC$33","v":0},{"$f":"+Purchases!AF47*WhatIf!$B35*General!AD$33","v":0},{"$f":"+Purchases!AG47*WhatIf!$B35*General!AE$33","v":0},{"$f":"+Purchases!AH47*WhatIf!$B35*General!AF$33","v":0},{"$f":"+Purchases!AI47*WhatIf!$B35*General!AG$33","v":0},{"$f":"+Purchases!AJ47*WhatIf!$B35*General!AH$33","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D48=0,Purchases!D48=\"\"),\"\",Purchases!D48)","v":""},{"$f":"IF(OR(Purchases!E48=0,Purchases!E48=\"\"),\"\",Purchases!E48)","v":""},{"$f":"+Purchases!F48*WhatIf!$B36*General!D$33","v":0},{"$f":"+Purchases!G48*WhatIf!$B36*General!E$33","v":0},{"$f":"+Purchases!H48*WhatIf!$B36*General!F$33","v":0},{"$f":"+Purchases!I48*WhatIf!$B36*General!G$33","v":0},{"$f":"+Purchases!J48*WhatIf!$B36*General!H$33","v":0},{"$f":"+Purchases!K48*WhatIf!$B36*General!I$33","v":0},{"$f":"+Purchases!L48*WhatIf!$B36*General!J$33","v":0},{"$f":"+Purchases!M48*WhatIf!$B36*General!K$33","v":0},{"$f":"+Purchases!N48*WhatIf!$B36*General!L$33","v":0},{"$f":"+Purchases!O48*WhatIf!$B36*General!M$33","v":0},{"$f":"+Purchases!P48*WhatIf!$B36*General!N$33","v":0},{"$f":"+Purchases!Q48*WhatIf!$B36*General!O$33","v":0},{"$f":"+Purchases!R48*WhatIf!$B36*General!P$33","v":0},{"$f":"+Purchases!S48*WhatIf!$B36*General!Q$33","v":0},{"$f":"+Purchases!T48*WhatIf!$B36*General!R$33","v":0},{"$f":"+Purchases!U48*WhatIf!$B36*General!S$33","v":0},{"$f":"+Purchases!V48*WhatIf!$B36*General!T$33","v":0},{"$f":"+Purchases!W48*WhatIf!$B36*General!U$33","v":0},{"$f":"+Purchases!X48*WhatIf!$B36*General!V$33","v":0},{"$f":"+Purchases!Y48*WhatIf!$B36*General!W$33","v":0},{"$f":"+Purchases!Z48*WhatIf!$B36*General!X$33","v":0},{"$f":"+Purchases!AA48*WhatIf!$B36*General!Y$33","v":0},{"$f":"+Purchases!AB48*WhatIf!$B36*General!Z$33","v":0},{"$f":"+Purchases!AC48*WhatIf!$B36*General!AA$33","v":0},{"$f":"+Purchases!AD48*WhatIf!$B36*General!AB$33","v":0},{"$f":"+Purchases!AE48*WhatIf!$B36*General!AC$33","v":0},{"$f":"+Purchases!AF48*WhatIf!$B36*General!AD$33","v":0},{"$f":"+Purchases!AG48*WhatIf!$B36*General!AE$33","v":0},{"$f":"+Purchases!AH48*WhatIf!$B36*General!AF$33","v":0},{"$f":"+Purchases!AI48*WhatIf!$B36*General!AG$33","v":0},{"$f":"+Purchases!AJ48*WhatIf!$B36*General!AH$33","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D49=0,Purchases!D49=\"\"),\"\",Purchases!D49)","v":""},{"$f":"IF(OR(Purchases!E49=0,Purchases!E49=\"\"),\"\",Purchases!E49)","v":""},{"$f":"+Purchases!F49*WhatIf!$B37*General!D$33","v":0},{"$f":"+Purchases!G49*WhatIf!$B37*General!E$33","v":0},{"$f":"+Purchases!H49*WhatIf!$B37*General!F$33","v":0},{"$f":"+Purchases!I49*WhatIf!$B37*General!G$33","v":0},{"$f":"+Purchases!J49*WhatIf!$B37*General!H$33","v":0},{"$f":"+Purchases!K49*WhatIf!$B37*General!I$33","v":0},{"$f":"+Purchases!L49*WhatIf!$B37*General!J$33","v":0},{"$f":"+Purchases!M49*WhatIf!$B37*General!K$33","v":0},{"$f":"+Purchases!N49*WhatIf!$B37*General!L$33","v":0},{"$f":"+Purchases!O49*WhatIf!$B37*General!M$33","v":0},{"$f":"+Purchases!P49*WhatIf!$B37*General!N$33","v":0},{"$f":"+Purchases!Q49*WhatIf!$B37*General!O$33","v":0},{"$f":"+Purchases!R49*WhatIf!$B37*General!P$33","v":0},{"$f":"+Purchases!S49*WhatIf!$B37*General!Q$33","v":0},{"$f":"+Purchases!T49*WhatIf!$B37*General!R$33","v":0},{"$f":"+Purchases!U49*WhatIf!$B37*General!S$33","v":0},{"$f":"+Purchases!V49*WhatIf!$B37*General!T$33","v":0},{"$f":"+Purchases!W49*WhatIf!$B37*General!U$33","v":0},{"$f":"+Purchases!X49*WhatIf!$B37*General!V$33","v":0},{"$f":"+Purchases!Y49*WhatIf!$B37*General!W$33","v":0},{"$f":"+Purchases!Z49*WhatIf!$B37*General!X$33","v":0},{"$f":"+Purchases!AA49*WhatIf!$B37*General!Y$33","v":0},{"$f":"+Purchases!AB49*WhatIf!$B37*General!Z$33","v":0},{"$f":"+Purchases!AC49*WhatIf!$B37*General!AA$33","v":0},{"$f":"+Purchases!AD49*WhatIf!$B37*General!AB$33","v":0},{"$f":"+Purchases!AE49*WhatIf!$B37*General!AC$33","v":0},{"$f":"+Purchases!AF49*WhatIf!$B37*General!AD$33","v":0},{"$f":"+Purchases!AG49*WhatIf!$B37*General!AE$33","v":0},{"$f":"+Purchases!AH49*WhatIf!$B37*General!AF$33","v":0},{"$f":"+Purchases!AI49*WhatIf!$B37*General!AG$33","v":0},{"$f":"+Purchases!AJ49*WhatIf!$B37*General!AH$33","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D50=0,Purchases!D50=\"\"),\"\",Purchases!D50)","v":""},{"$f":"IF(OR(Purchases!E50=0,Purchases!E50=\"\"),\"\",Purchases!E50)","v":""},{"$f":"+Purchases!F50*WhatIf!$B38*General!D$33","v":0},{"$f":"+Purchases!G50*WhatIf!$B38*General!E$33","v":0},{"$f":"+Purchases!H50*WhatIf!$B38*General!F$33","v":0},{"$f":"+Purchases!I50*WhatIf!$B38*General!G$33","v":0},{"$f":"+Purchases!J50*WhatIf!$B38*General!H$33","v":0},{"$f":"+Purchases!K50*WhatIf!$B38*General!I$33","v":0},{"$f":"+Purchases!L50*WhatIf!$B38*General!J$33","v":0},{"$f":"+Purchases!M50*WhatIf!$B38*General!K$33","v":0},{"$f":"+Purchases!N50*WhatIf!$B38*General!L$33","v":0},{"$f":"+Purchases!O50*WhatIf!$B38*General!M$33","v":0},{"$f":"+Purchases!P50*WhatIf!$B38*General!N$33","v":0},{"$f":"+Purchases!Q50*WhatIf!$B38*General!O$33","v":0},{"$f":"+Purchases!R50*WhatIf!$B38*General!P$33","v":0},{"$f":"+Purchases!S50*WhatIf!$B38*General!Q$33","v":0},{"$f":"+Purchases!T50*WhatIf!$B38*General!R$33","v":0},{"$f":"+Purchases!U50*WhatIf!$B38*General!S$33","v":0},{"$f":"+Purchases!V50*WhatIf!$B38*General!T$33","v":0},{"$f":"+Purchases!W50*WhatIf!$B38*General!U$33","v":0},{"$f":"+Purchases!X50*WhatIf!$B38*General!V$33","v":0},{"$f":"+Purchases!Y50*WhatIf!$B38*General!W$33","v":0},{"$f":"+Purchases!Z50*WhatIf!$B38*General!X$33","v":0},{"$f":"+Purchases!AA50*WhatIf!$B38*General!Y$33","v":0},{"$f":"+Purchases!AB50*WhatIf!$B38*General!Z$33","v":0},{"$f":"+Purchases!AC50*WhatIf!$B38*General!AA$33","v":0},{"$f":"+Purchases!AD50*WhatIf!$B38*General!AB$33","v":0},{"$f":"+Purchases!AE50*WhatIf!$B38*General!AC$33","v":0},{"$f":"+Purchases!AF50*WhatIf!$B38*General!AD$33","v":0},{"$f":"+Purchases!AG50*WhatIf!$B38*General!AE$33","v":0},{"$f":"+Purchases!AH50*WhatIf!$B38*General!AF$33","v":0},{"$f":"+Purchases!AI50*WhatIf!$B38*General!AG$33","v":0},{"$f":"+Purchases!AJ50*WhatIf!$B38*General!AH$33","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D51=0,Purchases!D51=\"\"),\"\",Purchases!D51)","v":""},{"$f":"IF(OR(Purchases!E51=0,Purchases!E51=\"\"),\"\",Purchases!E51)","v":""},{"$f":"+Purchases!F51*WhatIf!$B39*General!D$33","v":0},{"$f":"+Purchases!G51*WhatIf!$B39*General!E$33","v":0},{"$f":"+Purchases!H51*WhatIf!$B39*General!F$33","v":0},{"$f":"+Purchases!I51*WhatIf!$B39*General!G$33","v":0},{"$f":"+Purchases!J51*WhatIf!$B39*General!H$33","v":0},{"$f":"+Purchases!K51*WhatIf!$B39*General!I$33","v":0},{"$f":"+Purchases!L51*WhatIf!$B39*General!J$33","v":0},{"$f":"+Purchases!M51*WhatIf!$B39*General!K$33","v":0},{"$f":"+Purchases!N51*WhatIf!$B39*General!L$33","v":0},{"$f":"+Purchases!O51*WhatIf!$B39*General!M$33","v":0},{"$f":"+Purchases!P51*WhatIf!$B39*General!N$33","v":0},{"$f":"+Purchases!Q51*WhatIf!$B39*General!O$33","v":0},{"$f":"+Purchases!R51*WhatIf!$B39*General!P$33","v":0},{"$f":"+Purchases!S51*WhatIf!$B39*General!Q$33","v":0},{"$f":"+Purchases!T51*WhatIf!$B39*General!R$33","v":0},{"$f":"+Purchases!U51*WhatIf!$B39*General!S$33","v":0},{"$f":"+Purchases!V51*WhatIf!$B39*General!T$33","v":0},{"$f":"+Purchases!W51*WhatIf!$B39*General!U$33","v":0},{"$f":"+Purchases!X51*WhatIf!$B39*General!V$33","v":0},{"$f":"+Purchases!Y51*WhatIf!$B39*General!W$33","v":0},{"$f":"+Purchases!Z51*WhatIf!$B39*General!X$33","v":0},{"$f":"+Purchases!AA51*WhatIf!$B39*General!Y$33","v":0},{"$f":"+Purchases!AB51*WhatIf!$B39*General!Z$33","v":0},{"$f":"+Purchases!AC51*WhatIf!$B39*General!AA$33","v":0},{"$f":"+Purchases!AD51*WhatIf!$B39*General!AB$33","v":0},{"$f":"+Purchases!AE51*WhatIf!$B39*General!AC$33","v":0},{"$f":"+Purchases!AF51*WhatIf!$B39*General!AD$33","v":0},{"$f":"+Purchases!AG51*WhatIf!$B39*General!AE$33","v":0},{"$f":"+Purchases!AH51*WhatIf!$B39*General!AF$33","v":0},{"$f":"+Purchases!AI51*WhatIf!$B39*General!AG$33","v":0},{"$f":"+Purchases!AJ51*WhatIf!$B39*General!AH$33","v":0}]
["","Purchases Cost (Escalated, includes sensitivity multipliers)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Purchases!W52*WhatIf!$B40*General!U$33","v":0}]
["",{"$f":"+B8","v":"Diesel, Hospital HTG (savings)"},null,{"$f":"+Purchases!F66","v":-132940},{"$f":"+Purchases!G66","v":-137725.84},{"$f":"+Purchases!H66","v":-142683.97024},{"$f":"+Purchases!I66","v":-147820.59316864001},{"$f":"+Purchases!J66","v":-153142.13452271104},{"$f":"+Purchases!K66","v":-158655.25136552867},{"$f":"+Purchases!L66","v":-164366.8404146877},{"$f":"+Purchases!M66","v":-170284.04666961648},{"$f":"+Purchases!N66","v":-176414.27234972268},{"$f":"+Purchases!O66","v":-182765.18615431269},{"$f":"+Purchases!P66","v":-189344.73285586797},{"$f":"+Purchases!Q66","v":-196161.14323867924},{"$f":"+Purchases!R66","v":-203222.94439527171},{"$f":"+Purchases!S66","v":-210538.97039350151},{"$f":"+Purchases!T66","v":-218118.37332766756},{"$f":"+Purchases!U66","v":-225970.63476746361},{"$f":"+Purchases!V66","v":-234105.57761909231},{"$f":"+Purchases!W66","v":-242533.37841337963},{"$f":"+Purchases!X66","v":-251264.58003626132},{"$f":"+Purchases!Y66","v":-260310.10491756673},{"$f":"+Purchases!Z66","v":-269681.26869459916},{"$f":"+Purchases!AA66","v":-279389.79436760471},{"$f":"+Purchases!AB66","v":-289447.82696483849},{"$f":"+Purchases!AC66","v":-299867.94873557269},{"$f":"+Purchases!AD66","v":-310663.1948900533},{"$f":"+Purchases!AE66","v":-321847.06990609528},{"$f":"+Purchases!AF66","v":-333433.5644227147},{"$f":"+Purchases!AG66","v":-345437.17274193245},{"$f":"+Purchases!AH66","v":-357872.91096064204},{"$f":"+Purchases!AI66","v":-370756.33575522515},{"$f":"+Purchases!AJ66","v":-384103.56384241325}]
["",{"$f":"+B9","v":"Electricity, Medical Offices HTG (savings)"},null,{"$f":"IFERROR(+Purchases!F67,\"\")","v":0},{"$f":"IFERROR(+Purchases!G67,\"\")","v":0},{"$f":"IFERROR(+Purchases!H67,\"\")","v":0},{"$f":"IFERROR(+Purchases!I67,\"\")","v":0},{"$f":"IFERROR(+Purchases!J67,\"\")","v":0},{"$f":"IFERROR(+Purchases!K67,\"\")","v":0},{"$f":"IFERROR(+Purchases!L67,\"\")","v":0},{"$f":"IFERROR(+Purchases!M67,\"\")","v":0},{"$f":"IFERROR(+Purchases!N67,\"\")","v":0},{"$f":"IFERROR(+Purchases!O67,\"\")","v":0},{"$f":"IFERROR(+Purchases!P67,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q67,\"\")","v":0},{"$f":"IFERROR(+Purchases!R67,\"\")","v":0},{"$f":"IFERROR(+Purchases!S67,\"\")","v":0},{"$f":"IFERROR(+Purchases!T67,\"\")","v":0},{"$f":"IFERROR(+Purchases!U67,\"\")","v":0},{"$f":"IFERROR(+Purchases!V67,\"\")","v":0},{"$f":"IFERROR(+Purchases!W67,\"\")","v":0},{"$f":"IFERROR(+Purchases!X67,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y67,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI67,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ67,\"\")","v":0}]
["",{"$f":"+B10","v":"Heat Recovered from Industrial Facility"},null,{"$f":"+Purchases!F68","v":0},{"$f":"+Purchases!G68","v":0},{"$f":"+Purchases!H68","v":0},{"$f":"+Purchases!I68","v":0},{"$f":"+Purchases!J68","v":0},{"$f":"+Purchases!K68","v":0},{"$f":"+Purchases!L68","v":0},{"$f":"+Purchases!M68","v":0},{"$f":"+Purchases!N68","v":0},{"$f":"+Purchases!O68","v":0},{"$f":"+Purchases!P68","v":0},{"$f":"+Purchases!Q68","v":0},{"$f":"+Purchases!R68","v":0},{"$f":"+Purchases!S68","v":0},{"$f":"+Purchases!T68","v":0},{"$f":"+Purchases!U68","v":0},{"$f":"+Purchases!V68","v":0},{"$f":"+Purchases!W68","v":0},{"$f":"+Purchases!X68","v":0},{"$f":"+Purchases!Y68","v":0},{"$f":"+Purchases!Z68","v":0},{"$f":"+Purchases!AA68","v":0},{"$f":"+Purchases!AB68","v":0},{"$f":"+Purchases!AC68","v":0},{"$f":"+Purchases!AD68","v":0},{"$f":"+Purchases!AE68","v":0},{"$f":"+Purchases!AF68","v":0},{"$f":"+Purchases!AG68","v":0},{"$f":"+Purchases!AH68","v":0},{"$f":"+Purchases!AI68","v":0},{"$f":"+Purchases!AJ68","v":0}]
["","Biomass Fuel",null,{"$f":"+Purchases!F69","v":74000},{"$f":"+Purchases!G69","v":76960},{"$f":"+Purchases!H69","v":80038.400000000009},{"$f":"+Purchases!I69","v":83239.936000000002},{"$f":"+Purchases!J69","v":86569.533440000014},{"$f":"+Purchases!K69","v":90032.314777600026},{"$f":"+Purchases!L69","v":93633.607368704033},{"$f":"+Purchases!M69","v":97378.951663452201},{"$f":"+Purchases!N69","v":101274.10972999029},{"$f":"+Purchases!O69","v":105325.0741191899},{"$f":"+Purchases!P69","v":109538.0770839575},{"$f":"+Purchases!Q69","v":113919.6001673158},{"$f":"+Purchases!R69","v":118476.38417400845},{"$f":"+Purchases!S69","v":123215.43954096879},{"$f":"+Purchases!T69","v":128144.05712260754},{"$f":"+Purchases!U69","v":133269.81940751185},{"$f":"+Purchases!V69","v":138600.61218381231},{"$f":"+Purchases!W69","v":144144.63667116483},{"$f":"+Purchases!X69","v":149910.4221380114},{"$f":"+Purchases!Y69","v":155906.83902353185},{"$f":"+Purchases!Z69","v":162143.11258447313},{"$f":"+Purchases!AA69","v":168628.83708785207},{"$f":"+Purchases!AB69","v":175373.99057136616},{"$f":"+Purchases!AC69","v":182388.95019422082},{"$f":"+Purchases!AD69","v":189684.50820198967},{"$f":"+Purchases!AE69","v":197271.88853006926},{"$f":"+Purchases!AF69","v":205162.76407127205},{"$f":"+Purchases!AG69","v":213369.27463412294},{"$f":"+Purchases!AH69","v":221904.04561948788},{"$f":"+Purchases!AI69","v":230780.20744426741},{"$f":"+Purchases!AJ69","v":240011.41574203811}]
["Hide","",null,{"$f":"+Purchases!F70","v":0},{"$f":"+Purchases!G70","v":0},{"$f":"+Purchases!H70","v":0},{"$f":"+Purchases!I70","v":0},{"$f":"+Purchases!J70","v":0},{"$f":"+Purchases!K70","v":0},{"$f":"+Purchases!L70","v":0},{"$f":"+Purchases!M70","v":0},{"$f":"+Purchases!N70","v":0},{"$f":"+Purchases!O70","v":0},{"$f":"+Purchases!P70","v":0},{"$f":"+Purchases!Q70","v":0},{"$f":"+Purchases!R70","v":0},{"$f":"+Purchases!S70","v":0},{"$f":"+Purchases!T70","v":0},{"$f":"+Purchases!U70","v":0},{"$f":"+Purchases!V70","v":0},{"$f":"+Purchases!W70","v":0},{"$f":"+Purchases!X70","v":0},{"$f":"+Purchases!Y70","v":0},{"$f":"+Purchases!Z70","v":0},{"$f":"+Purchases!AA70","v":0},{"$f":"+Purchases!AB70","v":0},{"$f":"+Purchases!AC70","v":0},{"$f":"+Purchases!AD70","v":0},{"$f":"+Purchases!AE70","v":0},{"$f":"+Purchases!AF70","v":0},{"$f":"+Purchases!AG70","v":0},{"$f":"+Purchases!AH70","v":0},{"$f":"+Purchases!AI70","v":0},{"$f":"+Purchases!AJ70","v":0}]
["Hide","",null,{"$f":"+Purchases!F71","v":0},{"$f":"+Purchases!G71","v":0},{"$f":"+Purchases!H71","v":0},{"$f":"+Purchases!I71","v":0},{"$f":"+Purchases!J71","v":0},{"$f":"+Purchases!K71","v":0},{"$f":"+Purchases!L71","v":0},{"$f":"+Purchases!M71","v":0},{"$f":"+Purchases!N71","v":0},{"$f":"+Purchases!O71","v":0},{"$f":"+Purchases!P71","v":0},{"$f":"+Purchases!Q71","v":0},{"$f":"+Purchases!R71","v":0},{"$f":"+Purchases!S71","v":0},{"$f":"+Purchases!T71","v":0},{"$f":"+Purchases!U71","v":0},{"$f":"+Purchases!V71","v":0},{"$f":"+Purchases!W71","v":0},{"$f":"+Purchases!X71","v":0},{"$f":"+Purchases!Y71","v":0},{"$f":"+Purchases!Z71","v":0},{"$f":"+Purchases!AA71","v":0},{"$f":"+Purchases!AB71","v":0},{"$f":"+Purchases!AC71","v":0},{"$f":"+Purchases!AD71","v":0},{"$f":"+Purchases!AE71","v":0},{"$f":"+Purchases!AF71","v":0},{"$f":"+Purchases!AG71","v":0},{"$f":"+Purchases!AH71","v":0},{"$f":"+Purchases!AI71","v":0},{"$f":"+Purchases!AJ71","v":0}]
["Hide","",null,{"$f":"+Purchases!F72","v":0},{"$f":"+Purchases!G72","v":0},{"$f":"+Purchases!H72","v":0},{"$f":"+Purchases!I72","v":0},{"$f":"+Purchases!J72","v":0},{"$f":"+Purchases!K72","v":0},{"$f":"+Purchases!L72","v":0},{"$f":"+Purchases!M72","v":0},{"$f":"+Purchases!N72","v":0},{"$f":"+Purchases!O72","v":0},{"$f":"+Purchases!P72","v":0},{"$f":"+Purchases!Q72","v":0},{"$f":"+Purchases!R72","v":0},{"$f":"+Purchases!S72","v":0},{"$f":"+Purchases!T72","v":0},{"$f":"+Purchases!U72","v":0},{"$f":"+Purchases!V72","v":0},{"$f":"+Purchases!W72","v":0},{"$f":"+Purchases!X72","v":0},{"$f":"+Purchases!Y72","v":0},{"$f":"+Purchases!Z72","v":0},{"$f":"+Purchases!AA72","v":0},{"$f":"+Purchases!AB72","v":0},{"$f":"+Purchases!AC72","v":0},{"$f":"+Purchases!AD72","v":0},{"$f":"+Purchases!AE72","v":0},{"$f":"+Purchases!AF72","v":0},{"$f":"+Purchases!AG72","v":0},{"$f":"+Purchases!AH72","v":0},{"$f":"+Purchases!AI72","v":0},{"$f":"+Purchases!AJ72","v":0}]
["Hide","",null,{"$f":"+Purchases!F73","v":0},{"$f":"+Purchases!G73","v":0},{"$f":"+Purchases!H73","v":0},{"$f":"+Purchases!I73","v":0},{"$f":"+Purchases!J73","v":0},{"$f":"+Purchases!K73","v":0},{"$f":"+Purchases!L73","v":0},{"$f":"+Purchases!M73","v":0},{"$f":"+Purchases!N73","v":0},{"$f":"+Purchases!O73","v":0},{"$f":"+Purchases!P73","v":0},{"$f":"+Purchases!Q73","v":0},{"$f":"+Purchases!R73","v":0},{"$f":"+Purchases!S73","v":0},{"$f":"+Purchases!T73","v":0},{"$f":"+Purchases!U73","v":0},{"$f":"+Purchases!V73","v":0},{"$f":"+Purchases!W73","v":0},{"$f":"+Purchases!X73","v":0},{"$f":"+Purchases!Y73","v":0},{"$f":"+Purchases!Z73","v":0},{"$f":"+Purchases!AA73","v":0},{"$f":"+Purchases!AB73","v":0},{"$f":"+Purchases!AC73","v":0},{"$f":"+Purchases!AD73","v":0},{"$f":"+Purchases!AE73","v":0},{"$f":"+Purchases!AF73","v":0},{"$f":"+Purchases!AG73","v":0},{"$f":"+Purchases!AH73","v":0},{"$f":"+Purchases!AI73","v":0},{"$f":"+Purchases!AJ73","v":0}]
["Hide","",null,{"$f":"+Purchases!F74","v":0},{"$f":"+Purchases!G74","v":0},{"$f":"+Purchases!H74","v":0},{"$f":"+Purchases!I74","v":0},{"$f":"+Purchases!J74","v":0},{"$f":"+Purchases!K74","v":0},{"$f":"+Purchases!L74","v":0},{"$f":"+Purchases!M74","v":0},{"$f":"+Purchases!N74","v":0},{"$f":"+Purchases!O74","v":0},{"$f":"+Purchases!P74","v":0},{"$f":"+Purchases!Q74","v":0},{"$f":"+Purchases!R74","v":0},{"$f":"+Purchases!S74","v":0},{"$f":"+Purchases!T74","v":0},{"$f":"+Purchases!U74","v":0},{"$f":"+Purchases!V74","v":0},{"$f":"+Purchases!W74","v":0},{"$f":"+Purchases!X74","v":0},{"$f":"+Purchases!Y74","v":0},{"$f":"+Purchases!Z74","v":0},{"$f":"+Purchases!AA74","v":0},{"$f":"+Purchases!AB74","v":0},{"$f":"+Purchases!AC74","v":0},{"$f":"+Purchases!AD74","v":0},{"$f":"+Purchases!AE74","v":0},{"$f":"+Purchases!AF74","v":0},{"$f":"+Purchases!AG74","v":0},{"$f":"+Purchases!AH74","v":0},{"$f":"+Purchases!AI74","v":0},{"$f":"+Purchases!AJ74","v":0}]
["Hide","",null,{"$f":"+Purchases!F75","v":0},{"$f":"+Purchases!G75","v":0},{"$f":"+Purchases!H75","v":0},{"$f":"+Purchases!I75","v":0},{"$f":"+Purchases!J75","v":0},{"$f":"+Purchases!K75","v":0},{"$f":"+Purchases!L75","v":0},{"$f":"+Purchases!M75","v":0},{"$f":"+Purchases!N75","v":0},{"$f":"+Purchases!O75","v":0},{"$f":"+Purchases!P75","v":0},{"$f":"+Purchases!Q75","v":0},{"$f":"+Purchases!R75","v":0},{"$f":"+Purchases!S75","v":0},{"$f":"+Purchases!T75","v":0},{"$f":"+Purchases!U75","v":0},{"$f":"+Purchases!V75","v":0},{"$f":"+Purchases!W75","v":0},{"$f":"+Purchases!X75","v":0},{"$f":"+Purchases!Y75","v":0},{"$f":"+Purchases!Z75","v":0},{"$f":"+Purchases!AA75","v":0},{"$f":"+Purchases!AB75","v":0},{"$f":"+Purchases!AC75","v":0},{"$f":"+Purchases!AD75","v":0},{"$f":"+Purchases!AE75","v":0},{"$f":"+Purchases!AF75","v":0},{"$f":"+Purchases!AG75","v":0},{"$f":"+Purchases!AH75","v":0},{"$f":"+Purchases!AI75","v":0},{"$f":"+Purchases!AJ75","v":0}]
["","Total",null,{"$f":"SUM(D19:D28)","v":-58940},{"$f":"SUM(E19:E28)","v":-60765.84},{"$f":"SUM(F19:F28)","v":-62645.570239999986},{"$f":"SUM(G19:G28)","v":-64580.657168640013},-66572.601082711029,-68622.936587928649,-70733.233045983667,-72905.09500616428,-75140.162619732393,-77440.112035122787,-79806.655771910475,{"$f":"SUM(O19:O28)","v":-82241.543071363441},-84746.560221263266,-87323.530852532727,-89974.316205060022,-92700.815359951754,-95504.965435279999,-98388.741742214799,-101354.15789824992,-104403.26589403488,-107538.15611012603,-110760.95727975265,-114073.83639347233,-117478.99854135187,-120978.68668806364,-124575.18137602601,-128270.80035144265,-132067.89810780951,-135968.86534115416,-139976.12831095775,{"$f":"SUM(AH19:AH28)","v":-144092.14810037514}]
["","Purchases Cost (Non-Escalated, w/o sensitivity multipliers)"]
["",{"$f":"+B8","v":"Diesel, Hospital HTG (savings)"},null,{"$f":"+Purchases!F53","v":-132940},{"$f":"+Purchases!G53","v":-132940},{"$f":"+Purchases!H53","v":-132940},{"$f":"+Purchases!I53","v":-132940},{"$f":"+Purchases!J53","v":-132940},{"$f":"+Purchases!K53","v":-132940},{"$f":"+Purchases!L53","v":-132940},{"$f":"+Purchases!M53","v":-132940},{"$f":"+Purchases!N53","v":-132940},{"$f":"+Purchases!O53","v":-132940},{"$f":"+Purchases!P53","v":-132940},{"$f":"+Purchases!Q53","v":-132940},{"$f":"+Purchases!R53","v":-132940},{"$f":"+Purchases!S53","v":-132940},{"$f":"+Purchases!T53","v":-132940},{"$f":"+Purchases!U53","v":-132940},{"$f":"+Purchases!V53","v":-132940},{"$f":"+Purchases!W53","v":-132940},{"$f":"+Purchases!X53","v":-132940},{"$f":"+Purchases!Y53","v":-132940},{"$f":"+Purchases!Z53","v":-132940},{"$f":"+Purchases!AA53","v":-132940},{"$f":"+Purchases!AB53","v":-132940},{"$f":"+Purchases!AC53","v":-132940},{"$f":"+Purchases!AD53","v":-132940},{"$f":"+Purchases!AE53","v":-132940},{"$f":"+Purchases!AF53","v":-132940},{"$f":"+Purchases!AG53","v":-132940},{"$f":"+Purchases!AH53","v":-132940},{"$f":"+Purchases!AI53","v":-132940},{"$f":"+Purchases!AJ53","v":-132940}]
["","Electricity, Medical Offices HTG (savings)",null,{"$f":"IFERROR(+Purchases!F54,\"\")","v":0},{"$f":"IFERROR(+Purchases!G54,\"\")","v":0},{"$f":"IFERROR(+Purchases!H54,\"\")","v":0},{"$f":"IFERROR(+Purchases!I54,\"\")","v":0},{"$f":"IFERROR(+Purchases!J54,\"\")","v":0},{"$f":"IFERROR(+Purchases!K54,\"\")","v":0},{"$f":"IFERROR(+Purchases!L54,\"\")","v":0},{"$f":"IFERROR(+Purchases!M54,\"\")","v":0},{"$f":"IFERROR(+Purchases!N54,\"\")","v":0},{"$f":"IFERROR(+Purchases!O54,\"\")","v":0},{"$f":"IFERROR(+Purchases!P54,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q54,\"\")","v":0},{"$f":"IFERROR(+Purchases!R54,\"\")","v":0},{"$f":"IFERROR(+Purchases!S54,\"\")","v":0},{"$f":"IFERROR(+Purchases!T54,\"\")","v":0},{"$f":"IFERROR(+Purchases!U54,\"\")","v":0},{"$f":"IFERROR(+Purchases!V54,\"\")","v":0},{"$f":"IFERROR(+Purchases!W54,\"\")","v":0},{"$f":"IFERROR(+Purchases!X54,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y54,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI54,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ54,\"\")","v":0}]
["","Heat Recovered from Industrial Facility",null,{"$f":"+Purchases!F55","v":0},{"$f":"+Purchases!G55","v":0},{"$f":"+Purchases!H55","v":0},{"$f":"+Purchases!I55","v":0},{"$f":"+Purchases!J55","v":0},{"$f":"+Purchases!K55","v":0},{"$f":"+Purchases!L55","v":0},{"$f":"+Purchases!M55","v":0},{"$f":"+Purchases!N55","v":0},{"$f":"+Purchases!O55","v":0},{"$f":"+Purchases!P55","v":0},{"$f":"+Purchases!Q55","v":0},{"$f":"+Purchases!R55","v":0},{"$f":"+Purchases!S55","v":0},{"$f":"+Purchases!T55","v":0},{"$f":"+Purchases!U55","v":0},{"$f":"+Purchases!V55","v":0},{"$f":"+Purchases!W55","v":0},{"$f":"+Purchases!X55","v":0},{"$f":"+Purchases!Y55","v":0},{"$f":"+Purchases!Z55","v":0},{"$f":"+Purchases!AA55","v":0},{"$f":"+Purchases!AB55","v":0},{"$f":"+Purchases!AC55","v":0},{"$f":"+Purchases!AD55","v":0},{"$f":"+Purchases!AE55","v":0},{"$f":"+Purchases!AF55","v":0},{"$f":"+Purchases!AG55","v":0},{"$f":"+Purchases!AH55","v":0},{"$f":"+Purchases!AI55","v":0},{"$f":"+Purchases!AJ55","v":0}]
["","Biomass Fuel",null,{"$f":"+Purchases!F56","v":74000},{"$f":"+Purchases!G56","v":74000},{"$f":"+Purchases!H56","v":74000},{"$f":"+Purchases!I56","v":74000},{"$f":"+Purchases!J56","v":74000},{"$f":"+Purchases!K56","v":74000},{"$f":"+Purchases!L56","v":74000},{"$f":"+Purchases!M56","v":74000},{"$f":"+Purchases!N56","v":74000},{"$f":"+Purchases!O56","v":74000},{"$f":"+Purchases!P56","v":74000},{"$f":"+Purchases!Q56","v":74000},{"$f":"+Purchases!R56","v":74000},{"$f":"+Purchases!S56","v":74000},{"$f":"+Purchases!T56","v":74000},{"$f":"+Purchases!U56","v":74000},{"$f":"+Purchases!V56","v":74000},{"$f":"+Purchases!W56","v":74000},{"$f":"+Purchases!X56","v":74000},{"$f":"+Purchases!Y56","v":74000},{"$f":"+Purchases!Z56","v":74000},{"$f":"+Purchases!AA56","v":74000},{"$f":"+Purchases!AB56","v":74000},{"$f":"+Purchases!AC56","v":74000},{"$f":"+Purchases!AD56","v":74000},{"$f":"+Purchases!AE56","v":74000},{"$f":"+Purchases!AF56","v":74000},{"$f":"+Purchases!AG56","v":74000},{"$f":"+Purchases!AH56","v":74000},{"$f":"+Purchases!AI56","v":74000},{"$f":"+Purchases!AJ56","v":74000}]
["Hide","",null,{"$f":"+Purchases!F57","v":0},{"$f":"+Purchases!G57","v":0},{"$f":"+Purchases!H57","v":0},{"$f":"+Purchases!I57","v":0},{"$f":"+Purchases!J57","v":0},{"$f":"+Purchases!K57","v":0},{"$f":"+Purchases!L57","v":0},{"$f":"+Purchases!M57","v":0},{"$f":"+Purchases!N57","v":0},{"$f":"+Purchases!O57","v":0},{"$f":"+Purchases!P57","v":0},{"$f":"+Purchases!Q57","v":0},{"$f":"+Purchases!R57","v":0},{"$f":"+Purchases!S57","v":0},{"$f":"+Purchases!T57","v":0},{"$f":"+Purchases!U57","v":0},{"$f":"+Purchases!V57","v":0},{"$f":"+Purchases!W57","v":0},{"$f":"+Purchases!X57","v":0},{"$f":"+Purchases!Y57","v":0},{"$f":"+Purchases!Z57","v":0},{"$f":"+Purchases!AA57","v":0},{"$f":"+Purchases!AB57","v":0},{"$f":"+Purchases!AC57","v":0},{"$f":"+Purchases!AD57","v":0},{"$f":"+Purchases!AE57","v":0},{"$f":"+Purchases!AF57","v":0},{"$f":"+Purchases!AG57","v":0},{"$f":"+Purchases!AH57","v":0},{"$f":"+Purchases!AI57","v":0},{"$f":"+Purchases!AJ57","v":0}]
["Hide","",null,{"$f":"+Purchases!F58","v":0},{"$f":"+Purchases!G58","v":0},{"$f":"+Purchases!H58","v":0},{"$f":"+Purchases!I58","v":0},{"$f":"+Purchases!J58","v":0},{"$f":"+Purchases!K58","v":0},{"$f":"+Purchases!L58","v":0},{"$f":"+Purchases!M58","v":0},{"$f":"+Purchases!N58","v":0},{"$f":"+Purchases!O58","v":0},{"$f":"+Purchases!P58","v":0},{"$f":"+Purchases!Q58","v":0},{"$f":"+Purchases!R58","v":0},{"$f":"+Purchases!S58","v":0},{"$f":"+Purchases!T58","v":0},{"$f":"+Purchases!U58","v":0},{"$f":"+Purchases!V58","v":0},{"$f":"+Purchases!W58","v":0},{"$f":"+Purchases!X58","v":0},{"$f":"+Purchases!Y58","v":0},{"$f":"+Purchases!Z58","v":0},{"$f":"+Purchases!AA58","v":0},{"$f":"+Purchases!AB58","v":0},{"$f":"+Purchases!AC58","v":0},{"$f":"+Purchases!AD58","v":0},{"$f":"+Purchases!AE58","v":0},{"$f":"+Purchases!AF58","v":0},{"$f":"+Purchases!AG58","v":0},{"$f":"+Purchases!AH58","v":0},{"$f":"+Purchases!AI58","v":0},{"$f":"+Purchases!AJ58","v":0}]
["Hide","",null,{"$f":"+Purchases!F59","v":0},{"$f":"+Purchases!G59","v":0},{"$f":"+Purchases!H59","v":0},{"$f":"+Purchases!I59","v":0},{"$f":"+Purchases!J59","v":0},{"$f":"+Purchases!K59","v":0},{"$f":"+Purchases!L59","v":0},{"$f":"+Purchases!M59","v":0},{"$f":"+Purchases!N59","v":0},{"$f":"+Purchases!O59","v":0},{"$f":"+Purchases!P59","v":0},{"$f":"+Purchases!Q59","v":0},{"$f":"+Purchases!R59","v":0},{"$f":"+Purchases!S59","v":0},{"$f":"+Purchases!T59","v":0},{"$f":"+Purchases!U59","v":0},{"$f":"+Purchases!V59","v":0},{"$f":"+Purchases!W59","v":0},{"$f":"+Purchases!X59","v":0},{"$f":"+Purchases!Y59","v":0},{"$f":"+Purchases!Z59","v":0},{"$f":"+Purchases!AA59","v":0},{"$f":"+Purchases!AB59","v":0},{"$f":"+Purchases!AC59","v":0},{"$f":"+Purchases!AD59","v":0},{"$f":"+Purchases!AE59","v":0},{"$f":"+Purchases!AF59","v":0},{"$f":"+Purchases!AG59","v":0},{"$f":"+Purchases!AH59","v":0},{"$f":"+Purchases!AI59","v":0},{"$f":"+Purchases!AJ59","v":0}]
["Hide","",null,{"$f":"+Purchases!F60","v":0},{"$f":"+Purchases!G60","v":0},{"$f":"+Purchases!H60","v":0},{"$f":"+Purchases!I60","v":0},{"$f":"+Purchases!J60","v":0},{"$f":"+Purchases!K60","v":0},{"$f":"+Purchases!L60","v":0},{"$f":"+Purchases!M60","v":0},{"$f":"+Purchases!N60","v":0},{"$f":"+Purchases!O60","v":0},{"$f":"+Purchases!P60","v":0},{"$f":"+Purchases!Q60","v":0},{"$f":"+Purchases!R60","v":0},{"$f":"+Purchases!S60","v":0},{"$f":"+Purchases!T60","v":0},{"$f":"+Purchases!U60","v":0},{"$f":"+Purchases!V60","v":0},{"$f":"+Purchases!W60","v":0},{"$f":"+Purchases!X60","v":0},{"$f":"+Purchases!Y60","v":0},{"$f":"+Purchases!Z60","v":0},{"$f":"+Purchases!AA60","v":0},{"$f":"+Purchases!AB60","v":0},{"$f":"+Purchases!AC60","v":0},{"$f":"+Purchases!AD60","v":0},{"$f":"+Purchases!AE60","v":0},{"$f":"+Purchases!AF60","v":0},{"$f":"+Purchases!AG60","v":0},{"$f":"+Purchases!AH60","v":0},{"$f":"+Purchases!AI60","v":0},{"$f":"+Purchases!AJ60","v":0}]
["Hide","",null,{"$f":"+Purchases!F61","v":0},{"$f":"+Purchases!G61","v":0},{"$f":"+Purchases!H61","v":0},{"$f":"+Purchases!I61","v":0},{"$f":"+Purchases!J61","v":0},{"$f":"+Purchases!K61","v":0},{"$f":"+Purchases!L61","v":0},{"$f":"+Purchases!M61","v":0},{"$f":"+Purchases!N61","v":0},{"$f":"+Purchases!O61","v":0},{"$f":"+Purchases!P61","v":0},{"$f":"+Purchases!Q61","v":0},{"$f":"+Purchases!R61","v":0},{"$f":"+Purchases!S61","v":0},{"$f":"+Purchases!T61","v":0},{"$f":"+Purchases!U61","v":0},{"$f":"+Purchases!V61","v":0},{"$f":"+Purchases!W61","v":0},{"$f":"+Purchases!X61","v":0},{"$f":"+Purchases!Y61","v":0},{"$f":"+Purchases!Z61","v":0},{"$f":"+Purchases!AA61","v":0},{"$f":"+Purchases!AB61","v":0},{"$f":"+Purchases!AC61","v":0},{"$f":"+Purchases!AD61","v":0},{"$f":"+Purchases!AE61","v":0},{"$f":"+Purchases!AF61","v":0},{"$f":"+Purchases!AG61","v":0},{"$f":"+Purchases!AH61","v":0},{"$f":"+Purchases!AI61","v":0},{"$f":"+Purchases!AJ61","v":0}]
["Hide","",null,{"$f":"+Purchases!F62","v":0},{"$f":"+Purchases!G62","v":0},{"$f":"+Purchases!H62","v":0},{"$f":"+Purchases!I62","v":0},{"$f":"+Purchases!J62","v":0},{"$f":"+Purchases!K62","v":0},{"$f":"+Purchases!L62","v":0},{"$f":"+Purchases!M62","v":0},{"$f":"+Purchases!N62","v":0},{"$f":"+Purchases!O62","v":0},{"$f":"+Purchases!P62","v":0},{"$f":"+Purchases!Q62","v":0},{"$f":"+Purchases!R62","v":0},{"$f":"+Purchases!S62","v":0},{"$f":"+Purchases!T62","v":0},{"$f":"+Purchases!U62","v":0},{"$f":"+Purchases!V62","v":0},{"$f":"+Purchases!W62","v":0},{"$f":"+Purchases!X62","v":0},{"$f":"+Purchases!Y62","v":0},{"$f":"+Purchases!Z62","v":0},{"$f":"+Purchases!AA62","v":0},{"$f":"+Purchases!AB62","v":0},{"$f":"+Purchases!AC62","v":0},{"$f":"+Purchases!AD62","v":0},{"$f":"+Purchases!AE62","v":0},{"$f":"+Purchases!AF62","v":0},{"$f":"+Purchases!AG62","v":0},{"$f":"+Purchases!AH62","v":0},{"$f":"+Purchases!AI62","v":0},{"$f":"+Purchases!AJ62","v":0}]
["Bottom","Total",null,{"$f":"SUM(D31:D40)","v":-58940},{"$f":"SUM(E31:E40)","v":-58940},{"$f":"SUM(F31:F40)","v":-58940},{"$f":"SUM(G31:G40)","v":-58940},-58940,-58940,-58940,-58940,-58940,-58940,-58940,{"$f":"SUM(O31:O40)","v":-58940},-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,{"$f":"SUM(AH31:AH40)","v":-58940}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]

{"sheet":"O_Operating_Costs","index":27,"n_rows":100,"n_cols":33,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Operating Costs Report",null,null,"©2009","Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,"OPERATING COSTS",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
[null,"Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C6+1","v":2},{"$f":"+D6+1","v":3},4,5,6,7,8,9,{"$f":"+K6+1","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Top","Operation Costs (Escalated, includes sensitivity multipliers)"]
[{"$f":"IF(AND(SUM(C8:AG8)=0,OR(B8=\"\",B8=0)),\"Hide\",\"\")","v":""},"Variable Costs",{"$f":"IFERROR(+C21,\"\")","v":-58940},{"$f":"IFERROR(+D21,\"\")","v":-60765.84},-62645.570239999986,-64580.657168640013,-66572.601082711029,-68622.936587928649,-70733.233045983667,-72905.09500616428,-75140.162619732393,-77440.112035122787,-79806.655771910475,-82241.543071363441,-84746.560221263266,-87323.530852532727,-89974.316205060022,-92700.815359951754,-95504.965435279999,-98388.741742214799,-101354.15789824992,-104403.26589403488,-107538.15611012603,-110760.95727975265,-114073.83639347233,-117478.99854135187,-120978.68668806364,-124575.18137602601,-128270.80035144265,-132067.89810780951,-135968.86534115416,-139976.12831095775,-144092.14810037514]
["","Fixed Costs",{"$f":"+C33","v":8249.554833769902},{"$f":"+D33","v":8798.243641615969},8181.5200417954611,7537.6506629720197,6865.4750175095378,6225.3772416415522,6218.6846059080672,6386.5890902675856,6559.0269957048095,{"$f":"+L33","v":6736.1207245888381},6917.9959841527361,7104.7818757248606,7296.6109863694301,7493.6194830014047,7695.9472090424424,{"$f":"+R33","v":7903.7377836865871},8117.1387038461253,8336.3014488499703,8561.3815879689173,8792.5388908440782,9029.937440896867,9273.7457518010815,9524.1368870997103,9781.2885830514024,10045.38337479379,10316.608725913222,10595.157161512878,10881.226404873723,11175.019517805315,11476.745044786057,{"$f":"+AG33","v":11786.617160995278}]
["","Total",{"$f":"SUM(C8:C9)","v":-50690.4451662301},{"$f":"SUM(D8:D9)","v":-51967.596358384028},-54464.050198204524,-57043.006505667996,-59707.12606520149,-62397.559346287097,-64514.548440075596,-66518.505915896691,-68581.135624027578,{"$f":"SUM(L8:L9)","v":-70703.991310533951},-72888.659787757744,-75136.761195638581,-77449.949234893837,-79829.911369531328,-82278.368996017583,{"$f":"SUM(R8:R9)","v":-84797.077576265161},-87387.826731433874,-90052.440293364823,-92792.776310280999,-95610.727003190797,-98508.218669229158,-101487.21152795157,-104549.69950637262,-107697.70995830047,-110933.30331326985,-114258.57265011279,-117675.64318992977,-121186.67170293578,-124793.84582334885,-128499.38326617169,{"$f":"SUM(AG8:AG9)","v":-132305.53093937985}]
["","Variable Costs (Escalated, includes sensitivity multipliers)"]
["","Purchased Fuels",{"$f":"IFERROR(+Purchases!F76,\"\")","v":-58940},{"$f":"IFERROR(+Purchases!G76,\"\")","v":-60765.84},{"$f":"IFERROR(+Purchases!H76,\"\")","v":-62645.570239999986},{"$f":"IFERROR(+Purchases!I76,\"\")","v":-64580.657168640013},{"$f":"IFERROR(+Purchases!J76,\"\")","v":-66572.601082711029},{"$f":"IFERROR(+Purchases!K76,\"\")","v":-68622.936587928649},{"$f":"IFERROR(+Purchases!L76,\"\")","v":-70733.233045983667},{"$f":"IFERROR(+Purchases!M76,\"\")","v":-72905.09500616428},{"$f":"IFERROR(+Purchases!N76,\"\")","v":-75140.162619732393},{"$f":"IFERROR(+Purchases!O76,\"\")","v":-77440.112035122787},{"$f":"IFERROR(+Purchases!P76,\"\")","v":-79806.655771910475},{"$f":"IFERROR(+Purchases!Q76,\"\")","v":-82241.543071363441},{"$f":"IFERROR(+Purchases!R76,\"\")","v":-84746.560221263266},{"$f":"IFERROR(+Purchases!S76,\"\")","v":-87323.530852532727},{"$f":"IFERROR(+Purchases!T76,\"\")","v":-89974.316205060022},{"$f":"IFERROR(+Purchases!U76,\"\")","v":-92700.815359951754},{"$f":"IFERROR(+Purchases!V76,\"\")","v":-95504.965435279999},{"$f":"IFERROR(+Purchases!W76,\"\")","v":-98388.741742214799},{"$f":"IFERROR(+Purchases!X76,\"\")","v":-101354.15789824992},{"$f":"IFERROR(+Purchases!Y76,\"\")","v":-104403.26589403488},{"$f":"IFERROR(+Purchases!Z76,\"\")","v":-107538.15611012603},{"$f":"IFERROR(+Purchases!AA76,\"\")","v":-110760.95727975265},{"$f":"IFERROR(+Purchases!AB76,\"\")","v":-114073.83639347233},{"$f":"IFERROR(+Purchases!AC76,\"\")","v":-117478.99854135187},{"$f":"IFERROR(+Purchases!AD76,\"\")","v":-120978.68668806364},{"$f":"IFERROR(+Purchases!AE76,\"\")","v":-124575.18137602601},{"$f":"IFERROR(+Purchases!AF76,\"\")","v":-128270.80035144265},{"$f":"IFERROR(+Purchases!AG76,\"\")","v":-132067.89810780951},{"$f":"IFERROR(+Purchases!AH76,\"\")","v":-135968.86534115416},{"$f":"IFERROR(+Purchases!AI76,\"\")","v":-139976.12831095775},{"$f":"IFERROR(+Purchases!AJ76,\"\")","v":-144092.14810037514}]
["","Non-Fuel Purchases",{"$f":"IFERROR(+Purchases!F77,\"\")","v":0},{"$f":"IFERROR(+Purchases!G77,\"\")","v":0},{"$f":"IFERROR(+Purchases!H77,\"\")","v":0},{"$f":"IFERROR(+Purchases!I77,\"\")","v":0},{"$f":"IFERROR(+Purchases!J77,\"\")","v":0},{"$f":"IFERROR(+Purchases!K77,\"\")","v":0},{"$f":"IFERROR(+Purchases!L77,\"\")","v":0},{"$f":"IFERROR(+Purchases!M77,\"\")","v":0},{"$f":"IFERROR(+Purchases!N77,\"\")","v":0},{"$f":"IFERROR(+Purchases!O77,\"\")","v":0},{"$f":"IFERROR(+Purchases!P77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q77,\"\")","v":0},{"$f":"IFERROR(+Purchases!R77,\"\")","v":0},{"$f":"IFERROR(+Purchases!S77,\"\")","v":0},{"$f":"IFERROR(+Purchases!T77,\"\")","v":0},{"$f":"IFERROR(+Purchases!U77,\"\")","v":0},{"$f":"IFERROR(+Purchases!V77,\"\")","v":0},{"$f":"IFERROR(+Purchases!W77,\"\")","v":0},{"$f":"IFERROR(+Purchases!X77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ77,\"\")","v":0}]
["","Major Expenses",{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C77","v":0},{"$f":"+'Taxes & Fees'!D77","v":0},{"$f":"+'Taxes & Fees'!E77","v":0},{"$f":"+'Taxes & Fees'!F77","v":0},{"$f":"+'Taxes & Fees'!G77","v":0},{"$f":"+'Taxes & Fees'!H77","v":0},{"$f":"+'Taxes & Fees'!I77","v":0},{"$f":"+'Taxes & Fees'!J77","v":0},{"$f":"+'Taxes & Fees'!K77","v":0},{"$f":"+'Taxes & Fees'!L77","v":0},{"$f":"+'Taxes & Fees'!M77","v":0},{"$f":"+'Taxes & Fees'!N77","v":0},{"$f":"+'Taxes & Fees'!O77","v":0},{"$f":"+'Taxes & Fees'!P77","v":0},{"$f":"+'Taxes & Fees'!Q77","v":0},{"$f":"+'Taxes & Fees'!R77","v":0},{"$f":"+'Taxes & Fees'!S77","v":0},{"$f":"+'Taxes & Fees'!T77","v":0},{"$f":"+'Taxes & Fees'!U77","v":0},{"$f":"+'Taxes & Fees'!V77","v":0},{"$f":"+'Taxes & Fees'!W77","v":0},{"$f":"+'Taxes & Fees'!X77","v":0},{"$f":"+'Taxes & Fees'!Y77","v":0},{"$f":"+'Taxes & Fees'!Z77","v":0},{"$f":"+'Taxes & Fees'!AA77","v":0},{"$f":"+'Taxes & Fees'!AB77","v":0},{"$f":"+'Taxes & Fees'!AC77","v":0},{"$f":"+'Taxes & Fees'!AD77","v":0},{"$f":"+'Taxes & Fees'!AE77","v":0},{"$f":"+'Taxes & Fees'!AF77","v":0},{"$f":"+'Taxes & Fees'!AG77","v":0}]
[{"$f":"IF(AND(SUM(C16:AG16)=0,OR(B16=\"\",B16=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(SUM(C16:AG16)=0,\"\",\"Royalty payments\")","v":""},{"$f":"+'Taxes & Fees'!C61","v":0},{"$f":"+'Taxes & Fees'!D61","v":0},{"$f":"+'Taxes & Fees'!E61","v":0},{"$f":"+'Taxes & Fees'!F61","v":0},{"$f":"+'Taxes & Fees'!G61","v":0},{"$f":"+'Taxes & Fees'!H61","v":0},{"$f":"+'Taxes & Fees'!I61","v":0},{"$f":"+'Taxes & Fees'!J61","v":0},{"$f":"+'Taxes & Fees'!K61","v":0},{"$f":"+'Taxes & Fees'!L61","v":0},{"$f":"+'Taxes & Fees'!M61","v":0},{"$f":"+'Taxes & Fees'!N61","v":0},{"$f":"+'Taxes & Fees'!O61","v":0},{"$f":"+'Taxes & Fees'!P61","v":0},{"$f":"+'Taxes & Fees'!Q61","v":0},{"$f":"+'Taxes & Fees'!R61","v":0},{"$f":"+'Taxes & Fees'!S61","v":0},{"$f":"+'Taxes & Fees'!T61","v":0},{"$f":"+'Taxes & Fees'!U61","v":0},{"$f":"+'Taxes & Fees'!V61","v":0},{"$f":"+'Taxes & Fees'!W61","v":0},{"$f":"+'Taxes & Fees'!X61","v":0},{"$f":"+'Taxes & Fees'!Y61","v":0},{"$f":"+'Taxes & Fees'!Z61","v":0},{"$f":"+'Taxes & Fees'!AA61","v":0},{"$f":"+'Taxes & Fees'!AB61","v":0},{"$f":"+'Taxes & Fees'!AC61","v":0},{"$f":"+'Taxes & Fees'!AD61","v":0},{"$f":"+'Taxes & Fees'!AE61","v":0},{"$f":"+'Taxes & Fees'!AF61","v":0},{"$f":"+'Taxes & Fees'!AG61","v":0}]
[{"$f":"IF(AND(SUM(C17:AG17)=0,OR(B17=\"\",B17=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(SUM(C17:AG17)=0,\"\",+IF('O&M'!$C$30=\"True\",'O&M'!D$30,\"\"))","v":""},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!E$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!F$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!G$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!H$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!I$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!J$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!K$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!L$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!M$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!N$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!O$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!P$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Q$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!R$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!S$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!T$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!U$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!V$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!W$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!X$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Y$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Z$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AA$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AB$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AC$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AD$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AE$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AF$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AG$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AH$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AI$44,0)","v":0}]
["Hide",{"$f":"IF(SUM(C18:AG18)=0,\"\",+IF('O&M'!$C$45=\"True\",'O&M'!D$45,\"\"))","v":""},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!E$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!F$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!G$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!H$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!I$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!J$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!K$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!L$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!M$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!N$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!O$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!P$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Q$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!R$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!S$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!T$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!U$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!V$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!W$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!X$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Y$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Z$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AA$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AB$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AC$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AD$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AE$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AF$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AG$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AH$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AI$55,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!D$56,\"\")","v":""},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!E$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!F$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!G$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!H$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!I$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!J$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!K$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!L$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!M$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!N$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!O$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!P$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Q$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!R$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!S$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!T$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!U$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!V$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!W$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!X$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Y$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Z$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AA$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AB$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AC$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AD$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AE$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AF$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AG$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AH$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AI$66,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!D$67,\"\")","v":""},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!E$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!F$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!G$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!H$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!I$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!J$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!K$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!L$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!M$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!N$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!O$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!P$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Q$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!R$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!S$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!T$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!U$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!V$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!W$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!X$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Y$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Z$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AA$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AB$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AC$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AD$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AE$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AF$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AG$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AH$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AI$77,0)","v":0}]
["","Sub-Total",{"$f":"SUM(C12:C20)","v":-58940},-60765.84,-62645.570239999986,-64580.657168640013,-66572.601082711029,-68622.936587928649,-70733.233045983667,-72905.09500616428,-75140.162619732393,{"$f":"SUM(L12:L20)","v":-77440.112035122787},-79806.655771910475,-82241.543071363441,-84746.560221263266,-87323.530852532727,-89974.316205060022,{"$f":"SUM(R12:R20)","v":-92700.815359951754},-95504.965435279999,-98388.741742214799,-101354.15789824992,-104403.26589403488,-107538.15611012603,-110760.95727975265,-114073.83639347233,-117478.99854135187,-120978.68668806364,-124575.18137602601,-128270.80035144265,-132067.89810780951,-135968.86534115416,-139976.12831095775,{"$f":"SUM(AG12:AG20)","v":-144092.14810037514}]
["","Fixed Costs (Escalated, includes sensitivity multipliers)"]
["Hide",{"$f":"IF(SUM(C23:AG23)=0,\"\",\"Operating Labor\")","v":""},{"$f":"+'O&M'!E96","v":0},{"$f":"+'O&M'!F96","v":0},{"$f":"+'O&M'!G96","v":0},{"$f":"+'O&M'!H96","v":0},{"$f":"+'O&M'!I96","v":0},{"$f":"+'O&M'!J96","v":0},{"$f":"+'O&M'!K96","v":0},{"$f":"+'O&M'!L96","v":0},{"$f":"+'O&M'!M96","v":0},{"$f":"+'O&M'!N96","v":0},{"$f":"+'O&M'!O96","v":0},{"$f":"+'O&M'!P96","v":0},{"$f":"+'O&M'!Q96","v":0},{"$f":"+'O&M'!R96","v":0},{"$f":"+'O&M'!S96","v":0},{"$f":"+'O&M'!T96","v":0},{"$f":"+'O&M'!U96","v":0},{"$f":"+'O&M'!V96","v":0},{"$f":"+'O&M'!W96","v":0},{"$f":"+'O&M'!X96","v":0},{"$f":"+'O&M'!Y96","v":0},{"$f":"+'O&M'!Z96","v":0},{"$f":"+'O&M'!AA96","v":0},{"$f":"+'O&M'!AB96","v":0},{"$f":"+'O&M'!AC96","v":0},{"$f":"+'O&M'!AD96","v":0},{"$f":"+'O&M'!AE96","v":0},{"$f":"+'O&M'!AF96","v":0},{"$f":"+'O&M'!AG96","v":0},{"$f":"+'O&M'!AH96","v":0},{"$f":"+'O&M'!AI96","v":0}]
["Hide",{"$f":"IF(SUM(C24:AG24)=0,\"\",\"Property Taxes\")","v":""},{"$f":"+'O&M'!E110","v":0},{"$f":"+'O&M'!F110","v":0},{"$f":"+'O&M'!G110","v":0},{"$f":"+'O&M'!H110","v":0},{"$f":"+'O&M'!I110","v":0},{"$f":"+'O&M'!J110","v":0},{"$f":"+'O&M'!K110","v":0},{"$f":"+'O&M'!L110","v":0},{"$f":"+'O&M'!M110","v":0},{"$f":"+'O&M'!N110","v":0},{"$f":"+'O&M'!O110","v":0},{"$f":"+'O&M'!P110","v":0},{"$f":"+'O&M'!Q110","v":0},{"$f":"+'O&M'!R110","v":0},{"$f":"+'O&M'!S110","v":0},{"$f":"+'O&M'!T110","v":0},{"$f":"+'O&M'!U110","v":0},{"$f":"+'O&M'!V110","v":0},{"$f":"+'O&M'!W110","v":0},{"$f":"+'O&M'!X110","v":0},{"$f":"+'O&M'!Y110","v":0},{"$f":"+'O&M'!Z110","v":0},{"$f":"+'O&M'!AA110","v":0},{"$f":"+'O&M'!AB110","v":0},{"$f":"+'O&M'!AC110","v":0},{"$f":"+'O&M'!AD110","v":0},{"$f":"+'O&M'!AE110","v":0},{"$f":"+'O&M'!AF110","v":0},{"$f":"+'O&M'!AG110","v":0},{"$f":"+'O&M'!AH110","v":0},{"$f":"+'O&M'!AI110","v":0}]
["Hide",{"$f":"IF(SUM(C25:AG25)=0,\"\",\"Insurance\")","v":""},{"$f":"+'O&M'!E103","v":0},{"$f":"+'O&M'!F103","v":0},{"$f":"+'O&M'!G103","v":0},{"$f":"+'O&M'!H103","v":0},{"$f":"+'O&M'!I103","v":0},{"$f":"+'O&M'!J103","v":0},{"$f":"+'O&M'!K103","v":0},{"$f":"+'O&M'!L103","v":0},{"$f":"+'O&M'!M103","v":0},{"$f":"+'O&M'!N103","v":0},{"$f":"+'O&M'!O103","v":0},{"$f":"+'O&M'!P103","v":0},{"$f":"+'O&M'!Q103","v":0},{"$f":"+'O&M'!R103","v":0},{"$f":"+'O&M'!S103","v":0},{"$f":"+'O&M'!T103","v":0},{"$f":"+'O&M'!U103","v":0},{"$f":"+'O&M'!V103","v":0},{"$f":"+'O&M'!W103","v":0},{"$f":"+'O&M'!X103","v":0},{"$f":"+'O&M'!Y103","v":0},{"$f":"+'O&M'!Z103","v":0},{"$f":"+'O&M'!AA103","v":0},{"$f":"+'O&M'!AB103","v":0},{"$f":"+'O&M'!AC103","v":0},{"$f":"+'O&M'!AD103","v":0},{"$f":"+'O&M'!AE103","v":0},{"$f":"+'O&M'!AF103","v":0},{"$f":"+'O&M'!AG103","v":0},{"$f":"+'O&M'!AH103","v":0},{"$f":"+'O&M'!AI103","v":0}]
["","Depreciation (SH)",{"$f":"Depreciation!D71","v":0},{"$f":"Depreciation!E71","v":0},{"$f":"Depreciation!F71","v":0},{"$f":"Depreciation!G71","v":0},{"$f":"Depreciation!H71","v":0},{"$f":"Depreciation!I71","v":0},{"$f":"Depreciation!J71","v":0},{"$f":"Depreciation!K71","v":0},{"$f":"Depreciation!L71","v":0},{"$f":"Depreciation!M71","v":0},{"$f":"Depreciation!N71","v":0},{"$f":"Depreciation!O71","v":0},{"$f":"Depreciation!P71","v":0},{"$f":"Depreciation!Q71","v":0},{"$f":"Depreciation!R71","v":0},{"$f":"Depreciation!S71","v":0},{"$f":"Depreciation!T71","v":0},{"$f":"Depreciation!U71","v":0},{"$f":"Depreciation!V71","v":0},{"$f":"Depreciation!W71","v":0},{"$f":"Depreciation!X71","v":0},{"$f":"Depreciation!Y71","v":0},{"$f":"Depreciation!Z71","v":0},{"$f":"Depreciation!AA71","v":0},{"$f":"Depreciation!AB71","v":0},{"$f":"Depreciation!AC71","v":0},{"$f":"Depreciation!AD71","v":0},{"$f":"Depreciation!AE71","v":0},{"$f":"Depreciation!AF71","v":0},{"$f":"Depreciation!AG71","v":0},{"$f":"Depreciation!AH71","v":0}]
["","Debt Interest",{"$f":"-'Funding Schedule'!B70","v":1949.5548337699022},{"$f":"-'Funding Schedule'!C70","v":3355.1436416159695},{"$f":"-'Funding Schedule'!D70","v":2591.4563417954628},{"$f":"-'Funding Schedule'!E70","v":1796.6552430720205},{"$f":"-'Funding Schedule'!F70","v":969.47272127224005},{"$f":"-'Funding Schedule'!G70","v":170.18288340584752},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["","Loan Fees",{"$f":"-'Funding Schedule'!B73","v":1000},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["",{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!D$30,\"-\")","v":"Routine & Scheduled Maintenance"},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!E$44,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!F$44,0)","v":3389.1},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!G$44,0)","v":3480.6056999999992},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!H$44,0)","v":3574.5820538999992},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!I$44,0)","v":3671.0957693552987},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!J$44,0)","v":3770.2153551278916},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!K$44,0)","v":3872.0111697163438},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!L$44,0)","v":3976.555471298685},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!M$44,0)","v":4083.9224690237493},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!N$44,0)","v":4194.1883756873895},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!O$44,0)","v":4307.431461830949},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!P$44,0)","v":4423.7321113003845},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Q$44,0)","v":4543.1728783054941},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!R$44,0)","v":4665.8385460197424},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!S$44,0)","v":4791.8161867622757},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!T$44,0)","v":4921.1952238048561},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!U$44,0)","v":5054.0674948475871},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!V$44,0)","v":5190.5273172084717},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!W$44,0)","v":5330.6715547731001},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!X$44,0)","v":5474.5996867519734},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Y$44,0)","v":5622.4138782942755},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Z$44,0)","v":5774.2190530082207},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AA$44,0)","v":5930.1229674394426},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AB$44,0)","v":6090.2362875603067},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AC$44,0)","v":6254.6726673244348},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AD$44,0)","v":6423.548829342194},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AE$44,0)","v":6596.9846477344327},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AF$44,0)","v":6775.1032332232626},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AG$44,0)","v":6958.0310205202904},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AH$44,0)","v":7145.8978580743369},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AI$44,0)","v":7338.8371002423428}]
["",{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!D$45,\"\")","v":"Annualized Major Expenses"},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!E$55,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!F$55,0)","v":2054},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!G$55,0)","v":2109.4579999999996},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!H$55,0)","v":2166.4133659999998},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!I$55,0)","v":2224.9065268819991},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!J$55,0)","v":2284.9790031078128},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!K$55,0)","v":2346.6734361917238},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!L$55,0)","v":2410.0336189689001},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!M$55,0)","v":2475.1045266810602},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!N$55,0)","v":2541.9323489014482},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!O$55,0)","v":2610.5645223217871},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!P$55,0)","v":2681.0497644244756},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Q$55,0)","v":2753.4381080639359},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!R$55,0)","v":2827.7809369816623},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!S$55,0)","v":2904.1310222801671},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!T$55,0)","v":2982.5425598817314},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!U$55,0)","v":3063.0712089985377},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!V$55,0)","v":3145.7741316414981},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!W$55,0)","v":3230.7100331958181},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!X$55,0)","v":3317.9392040921048},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Y$55,0)","v":3407.5235626025915},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Z$55,0)","v":3499.5266987928612},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AA$55,0)","v":3594.0139196602681},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AB$55,0)","v":3691.0522954910953},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AC$55,0)","v":3790.7107074693545},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AD$55,0)","v":3893.0598965710269},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AE$55,0)","v":3998.1725137784442},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AF$55,0)","v":4106.1231716504617},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AG$55,0)","v":4216.9884972850241},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AH$55,0)","v":4330.8471867117196},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AI$55,0)","v":4447.7800607529352}]
["Hide",{"$f":"IF(SUM(C31:AG31)=0,\"\",+IF('O&M'!$C$56=\"False\",'O&M'!D$56,\"\"))","v":""},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!E$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!F$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!G$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!H$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!I$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!J$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!K$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!L$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!M$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!N$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!O$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!P$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Q$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!R$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!S$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!T$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!U$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!V$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!W$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!X$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Y$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Z$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AA$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AB$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AC$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AD$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AE$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AF$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AG$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AH$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AI$66,0)","v":0}]
["Hide",{"$f":"IF(SUM(C32:AG32)=0,\"\",+IF('O&M'!$C$67=\"False\",'O&M'!D$67,\"\"))","v":""},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!E$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!F$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!G$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!H$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!I$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!J$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!K$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!L$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!M$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!N$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!O$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!P$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Q$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!R$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!S$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!T$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!U$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!V$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!W$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!X$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Y$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Z$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AA$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AB$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AC$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AD$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AE$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AF$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AG$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AH$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AI$77,0)","v":0}]
["","Sub-Total",{"$f":"SUM(C23:C32)","v":8249.554833769902},8798.243641615969,8181.5200417954611,7537.6506629720197,6865.4750175095378,6225.3772416415522,6218.6846059080672,6386.5890902675856,6559.0269957048095,{"$f":"SUM(L23:L32)","v":6736.1207245888381},6917.9959841527361,7104.7818757248606,7296.6109863694301,7493.6194830014047,7695.9472090424424,{"$f":"SUM(R23:R32)","v":7903.7377836865871},8117.1387038461253,8336.3014488499703,8561.3815879689173,8792.5388908440782,9029.937440896867,9273.7457518010815,9524.1368870997103,9781.2885830514024,10045.38337479379,10316.608725913222,10595.157161512878,10881.226404873723,11175.019517805315,11476.745044786057,{"$f":"SUM(AG23:AG32)","v":11786.617160995278}]
["Hide"]
["","Operation Costs (Non-Escalated, w/o sensitivity factors)"]
["","Variable Costs",{"$f":"IFERROR(C48,\"\")","v":-58940},{"$f":"IFERROR(D48,\"\")","v":-58940},-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940]
["","Fixed Costs",{"$f":"+C61","v":8249.554833769902},{"$f":"+D61","v":8655.1436416159704},7891.4563417954632,7096.6552430720203,6269.4727212722401,5470.182883405847,5300,5300,5300,{"$f":"+L61","v":5300},5300,5300,5300,5300,5300,{"$f":"+R61","v":5300},5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,{"$f":"+AG61","v":5300}]
["","Total",{"$f":"SUM(C36:C37)","v":-50690.4451662301},-50284.85635838403,-51048.543658204537,-51843.344756927982,-52670.527278727757,-53469.817116594153,-53640,-53640,-53640,{"$f":"SUM(L36:L37)","v":-53640},-53640,-53640,-53640,-53640,-53640,{"$f":"SUM(R36:R37)","v":-53640},-53640,-53640,-53640,-53640,-53640,-53640,-53640,-53640,-53640,-53640,-53640,-53640,-53640,-53640,{"$f":"SUM(AG36:AG37)","v":-53640}]
["","Variable Costs (Non-Escalated, w/o sensitivity factors)"]
["",{"$f":"B12","v":"Purchased Fuels"},{"$f":"IFERROR(Purchases!F63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!G63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!H63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!I63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!J63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!K63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!L63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!M63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!N63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!O63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!P63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!Q63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!R63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!S63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!T63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!U63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!V63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!W63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!X63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!Y63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!Z63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AA63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AB63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AC63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AD63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AE63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AF63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AG63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AH63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AI63,\"\")","v":-58940},{"$f":"IFERROR(Purchases!AJ63,\"\")","v":-58940}]
["",{"$f":"B13","v":"Non-Fuel Purchases"},{"$f":"IFERROR(Purchases!F64,\"\")","v":0},{"$f":"IFERROR(Purchases!G64,\"\")","v":0},{"$f":"IFERROR(Purchases!H64,\"\")","v":0},{"$f":"IFERROR(Purchases!I64,\"\")","v":0},{"$f":"IFERROR(Purchases!J64,\"\")","v":0},{"$f":"IFERROR(Purchases!K64,\"\")","v":0},{"$f":"IFERROR(Purchases!L64,\"\")","v":0},{"$f":"IFERROR(Purchases!M64,\"\")","v":0},{"$f":"IFERROR(Purchases!N64,\"\")","v":0},{"$f":"IFERROR(Purchases!O64,\"\")","v":0},{"$f":"IFERROR(Purchases!P64,\"\")","v":0},{"$f":"IFERROR(Purchases!Q64,\"\")","v":0},{"$f":"IFERROR(Purchases!R64,\"\")","v":0},{"$f":"IFERROR(Purchases!S64,\"\")","v":0},{"$f":"IFERROR(Purchases!T64,\"\")","v":0},{"$f":"IFERROR(Purchases!U64,\"\")","v":0},{"$f":"IFERROR(Purchases!V64,\"\")","v":0},{"$f":"IFERROR(Purchases!W64,\"\")","v":0},{"$f":"IFERROR(Purchases!X64,\"\")","v":0},{"$f":"IFERROR(Purchases!Y64,\"\")","v":0},{"$f":"IFERROR(Purchases!Z64,\"\")","v":0},{"$f":"IFERROR(Purchases!AA64,\"\")","v":0},{"$f":"IFERROR(Purchases!AB64,\"\")","v":0},{"$f":"IFERROR(Purchases!AC64,\"\")","v":0},{"$f":"IFERROR(Purchases!AD64,\"\")","v":0},{"$f":"IFERROR(Purchases!AE64,\"\")","v":0},{"$f":"IFERROR(Purchases!AF64,\"\")","v":0},{"$f":"IFERROR(Purchases!AG64,\"\")","v":0},{"$f":"IFERROR(Purchases!AH64,\"\")","v":0},{"$f":"IFERROR(Purchases!AI64,\"\")","v":0},{"$f":"IFERROR(Purchases!AJ64,\"\")","v":0}]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C67","v":0},{"$f":"+'Taxes & Fees'!D67","v":0},{"$f":"+'Taxes & Fees'!E67","v":0},{"$f":"+'Taxes & Fees'!F67","v":0},{"$f":"+'Taxes & Fees'!G67","v":0},{"$f":"+'Taxes & Fees'!H67","v":0},{"$f":"+'Taxes & Fees'!I67","v":0},{"$f":"+'Taxes & Fees'!J67","v":0},{"$f":"+'Taxes & Fees'!K67","v":0},{"$f":"+'Taxes & Fees'!L67","v":0},{"$f":"+'Taxes & Fees'!M67","v":0},{"$f":"+'Taxes & Fees'!N67","v":0},{"$f":"+'Taxes & Fees'!O67","v":0},{"$f":"+'Taxes & Fees'!P67","v":0},{"$f":"+'Taxes & Fees'!Q67","v":0},{"$f":"+'Taxes & Fees'!R67","v":0},{"$f":"+'Taxes & Fees'!S67","v":0},{"$f":"+'Taxes & Fees'!T67","v":0},{"$f":"+'Taxes & Fees'!U67","v":0},{"$f":"+'Taxes & Fees'!V67","v":0},{"$f":"+'Taxes & Fees'!W67","v":0},{"$f":"+'Taxes & Fees'!X67","v":0},{"$f":"+'Taxes & Fees'!Y67","v":0},{"$f":"+'Taxes & Fees'!Z67","v":0},{"$f":"+'Taxes & Fees'!AA67","v":0},{"$f":"+'Taxes & Fees'!AB67","v":0},{"$f":"+'Taxes & Fees'!AC67","v":0},{"$f":"+'Taxes & Fees'!AD67","v":0},{"$f":"+'Taxes & Fees'!AE67","v":0},{"$f":"+'Taxes & Fees'!AF67","v":0},{"$f":"+'Taxes & Fees'!AG67","v":0}]
["","Royalty payments",{"$f":"+'Taxes & Fees'!C61","v":0},{"$f":"+'Taxes & Fees'!D61","v":0},{"$f":"+'Taxes & Fees'!E61","v":0},{"$f":"+'Taxes & Fees'!F61","v":0},{"$f":"+'Taxes & Fees'!G61","v":0},{"$f":"+'Taxes & Fees'!H61","v":0},{"$f":"+'Taxes & Fees'!I61","v":0},{"$f":"+'Taxes & Fees'!J61","v":0},{"$f":"+'Taxes & Fees'!K61","v":0},{"$f":"+'Taxes & Fees'!L61","v":0},{"$f":"+'Taxes & Fees'!M61","v":0},{"$f":"+'Taxes & Fees'!N61","v":0},{"$f":"+'Taxes & Fees'!O61","v":0},{"$f":"+'Taxes & Fees'!P61","v":0},{"$f":"+'Taxes & Fees'!Q61","v":0},{"$f":"+'Taxes & Fees'!R61","v":0},{"$f":"+'Taxes & Fees'!S61","v":0},{"$f":"+'Taxes & Fees'!T61","v":0},{"$f":"+'Taxes & Fees'!U61","v":0},{"$f":"+'Taxes & Fees'!V61","v":0},{"$f":"+'Taxes & Fees'!W61","v":0},{"$f":"+'Taxes & Fees'!X61","v":0},{"$f":"+'Taxes & Fees'!Y61","v":0},{"$f":"+'Taxes & Fees'!Z61","v":0},{"$f":"+'Taxes & Fees'!AA61","v":0},{"$f":"+'Taxes & Fees'!AB61","v":0},{"$f":"+'Taxes & Fees'!AC61","v":0},{"$f":"+'Taxes & Fees'!AD61","v":0},{"$f":"+'Taxes & Fees'!AE61","v":0},{"$f":"+'Taxes & Fees'!AF61","v":0},{"$f":"+'Taxes & Fees'!AG61","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!D$30,\"\")","v":""},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!E$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!F$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!G$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!H$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!I$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!J$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!K$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!L$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!M$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!N$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!O$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!P$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Q$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!R$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!S$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!T$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!U$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!V$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!W$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!X$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Y$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Z$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AA$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AB$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AC$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AD$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AE$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AF$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AG$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AH$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AI$42,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!D$45,\"\")","v":""},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!E$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!F$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!G$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!H$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!I$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!J$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!K$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!L$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!M$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!N$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!O$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!P$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Q$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!R$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!S$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!T$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!U$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!V$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!W$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!X$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Y$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Z$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AA$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AB$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AC$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AD$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AE$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AF$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AG$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AH$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AI$53,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!D$56,\"\")","v":""},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!E$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!F$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!G$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!H$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!I$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!J$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!K$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!L$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!M$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!N$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!O$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!P$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Q$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!R$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!S$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!T$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!U$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!V$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!W$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!X$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Y$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Z$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AA$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AB$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AC$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AD$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AE$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AF$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AG$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AH$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AI$64,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!D$67,\"\")","v":""},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!E$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!F$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!G$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!H$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!I$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!J$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!K$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!L$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!M$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!N$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!O$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!P$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Q$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!R$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!S$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!T$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!U$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!V$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!W$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!X$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Y$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Z$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AA$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AB$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AC$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AD$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AE$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AF$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AG$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AH$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AI$75,0)","v":0}]
["","Total",{"$f":"SUM(C40:C47)","v":-58940},-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,{"$f":"SUM(L40:L47)","v":-58940},-58940,-58940,-58940,-58940,-58940,{"$f":"SUM(R40:R47)","v":-58940},-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,-58940,{"$f":"SUM(AG40:AG47)","v":-58940}]
["","Fixed Costs (Non-Escalated, w/o sensitivity factors)"]
["Hide",{"$f":"IF(OR('O&M'!D$82=0,'O&M'!D$82=\"\"),\"\",'O&M'!D$82)","v":""},{"$f":"+'O&M'!E94","v":0},{"$f":"+'O&M'!F94","v":0},{"$f":"+'O&M'!G94","v":0},{"$f":"+'O&M'!H94","v":0},{"$f":"+'O&M'!I94","v":0},{"$f":"+'O&M'!J94","v":0},{"$f":"+'O&M'!K94","v":0},{"$f":"+'O&M'!L94","v":0},{"$f":"+'O&M'!M94","v":0},{"$f":"+'O&M'!N94","v":0},{"$f":"+'O&M'!O94","v":0},{"$f":"+'O&M'!P94","v":0},{"$f":"+'O&M'!Q94","v":0},{"$f":"+'O&M'!R94","v":0},{"$f":"+'O&M'!S94","v":0},{"$f":"+'O&M'!T94","v":0},{"$f":"+'O&M'!U94","v":0},{"$f":"+'O&M'!V94","v":0},{"$f":"+'O&M'!W94","v":0},{"$f":"+'O&M'!X94","v":0},{"$f":"+'O&M'!Y94","v":0},{"$f":"+'O&M'!Z94","v":0},{"$f":"+'O&M'!AA94","v":0},{"$f":"+'O&M'!AB94","v":0},{"$f":"+'O&M'!AC94","v":0},{"$f":"+'O&M'!AD94","v":0},{"$f":"+'O&M'!AE94","v":0},{"$f":"+'O&M'!AF94","v":0},{"$f":"+'O&M'!AG94","v":0},{"$f":"+'O&M'!AH94","v":0},{"$f":"+'O&M'!AI94","v":0}]
["",{"$f":"IF(OR('O&M'!D$104=0,'O&M'!D$104=\"\"),\"\",'O&M'!D$104)","v":"Property Taxes"},{"$f":"+'O&M'!E108","v":0},{"$f":"+'O&M'!F108","v":0},{"$f":"+'O&M'!G108","v":0},{"$f":"+'O&M'!H108","v":0},{"$f":"+'O&M'!I108","v":0},{"$f":"+'O&M'!J108","v":0},{"$f":"+'O&M'!K108","v":0},{"$f":"+'O&M'!L108","v":0},{"$f":"+'O&M'!M108","v":0},{"$f":"+'O&M'!N108","v":0},{"$f":"+'O&M'!O108","v":0},{"$f":"+'O&M'!P108","v":0},{"$f":"+'O&M'!Q108","v":0},{"$f":"+'O&M'!R108","v":0},{"$f":"+'O&M'!S108","v":0},{"$f":"+'O&M'!T108","v":0},{"$f":"+'O&M'!U108","v":0},{"$f":"+'O&M'!V108","v":0},{"$f":"+'O&M'!W108","v":0},{"$f":"+'O&M'!X108","v":0},{"$f":"+'O&M'!Y108","v":0},{"$f":"+'O&M'!Z108","v":0},{"$f":"+'O&M'!AA108","v":0},{"$f":"+'O&M'!AB108","v":0},{"$f":"+'O&M'!AC108","v":0},{"$f":"+'O&M'!AD108","v":0},{"$f":"+'O&M'!AE108","v":0},{"$f":"+'O&M'!AF108","v":0},{"$f":"+'O&M'!AG108","v":0},{"$f":"+'O&M'!AH108","v":0},{"$f":"+'O&M'!AI108","v":0}]
["",{"$f":"IF(OR('O&M'!D$97=0,'O&M'!D$97=\"\"),\"\",'O&M'!D$97)","v":"Insurance"},{"$f":"+'O&M'!E101","v":0},{"$f":"+'O&M'!F101","v":0},{"$f":"+'O&M'!G101","v":0},{"$f":"+'O&M'!H101","v":0},{"$f":"+'O&M'!I101","v":0},{"$f":"+'O&M'!J101","v":0},{"$f":"+'O&M'!K101","v":0},{"$f":"+'O&M'!L101","v":0},{"$f":"+'O&M'!M101","v":0},{"$f":"+'O&M'!N101","v":0},{"$f":"+'O&M'!O101","v":0},{"$f":"+'O&M'!P101","v":0},{"$f":"+'O&M'!Q101","v":0},{"$f":"+'O&M'!R101","v":0},{"$f":"+'O&M'!S101","v":0},{"$f":"+'O&M'!T101","v":0},{"$f":"+'O&M'!U101","v":0},{"$f":"+'O&M'!V101","v":0},{"$f":"+'O&M'!W101","v":0},{"$f":"+'O&M'!X101","v":0},{"$f":"+'O&M'!Y101","v":0},{"$f":"+'O&M'!Z101","v":0},{"$f":"+'O&M'!AA101","v":0},{"$f":"+'O&M'!AB101","v":0},{"$f":"+'O&M'!AC101","v":0},{"$f":"+'O&M'!AD101","v":0},{"$f":"+'O&M'!AE101","v":0},{"$f":"+'O&M'!AF101","v":0},{"$f":"+'O&M'!AG101","v":0},{"$f":"+'O&M'!AH101","v":0},{"$f":"+'O&M'!AI101","v":0}]
["","Depreciation",{"$f":"+Depreciation!D40","v":0},{"$f":"+Depreciation!E40","v":0},{"$f":"+Depreciation!F40","v":0},{"$f":"+Depreciation!G40","v":0},{"$f":"+Depreciation!H40","v":0},{"$f":"+Depreciation!I40","v":0},{"$f":"+Depreciation!J40","v":0},{"$f":"+Depreciation!K40","v":0},{"$f":"+Depreciation!L40","v":0},{"$f":"+Depreciation!M40","v":0},{"$f":"+Depreciation!N40","v":0},{"$f":"+Depreciation!O40","v":0},{"$f":"+Depreciation!P40","v":0},{"$f":"+Depreciation!Q40","v":0},{"$f":"+Depreciation!R40","v":0},{"$f":"+Depreciation!S40","v":0},{"$f":"+Depreciation!T40","v":0},{"$f":"+Depreciation!U40","v":0},{"$f":"+Depreciation!V40","v":0},{"$f":"+Depreciation!W40","v":0},{"$f":"+Depreciation!X40","v":0},{"$f":"+Depreciation!Y40","v":0},{"$f":"+Depreciation!Z40","v":0},{"$f":"+Depreciation!AA40","v":0},{"$f":"+Depreciation!AB40","v":0},{"$f":"+Depreciation!AC40","v":0},{"$f":"+Depreciation!AD40","v":0},{"$f":"+Depreciation!AE40","v":0},{"$f":"+Depreciation!AF40","v":0},{"$f":"+Depreciation!AG40","v":0},{"$f":"+Depreciation!AH40","v":0}]
["","Debt Interest",{"$f":"-'Funding Schedule'!B70","v":1949.5548337699022},{"$f":"-'Funding Schedule'!C70","v":3355.1436416159695},{"$f":"-'Funding Schedule'!D70","v":2591.4563417954628},{"$f":"-'Funding Schedule'!E70","v":1796.6552430720205},{"$f":"-'Funding Schedule'!F70","v":969.47272127224005},{"$f":"-'Funding Schedule'!G70","v":170.18288340584752},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["","Loan Fees",{"$f":"-'Funding Schedule'!B73","v":1000},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["","Major Expenses",{"$f":"+'Major Expenses'!C34","v":0},{"$f":"+'Major Expenses'!D34","v":0},{"$f":"+'Major Expenses'!E34","v":0},{"$f":"+'Major Expenses'!F34","v":0},{"$f":"+'Major Expenses'!G34","v":0},{"$f":"+'Major Expenses'!H34","v":0},{"$f":"+'Major Expenses'!I34","v":0},{"$f":"+'Major Expenses'!J34","v":0},{"$f":"+'Major Expenses'!K34","v":0},{"$f":"+'Major Expenses'!L34","v":0},{"$f":"+'Major Expenses'!M34","v":0},{"$f":"+'Major Expenses'!N34","v":0},{"$f":"+'Major Expenses'!O34","v":0},{"$f":"+'Major Expenses'!P34","v":0},{"$f":"+'Major Expenses'!Q34","v":0},{"$f":"+'Major Expenses'!R34","v":0},{"$f":"+'Major Expenses'!S34","v":0},{"$f":"+'Major Expenses'!T34","v":0},{"$f":"+'Major Expenses'!U34","v":0},{"$f":"+'Major Expenses'!V34","v":0},{"$f":"+'Major Expenses'!W34","v":0},{"$f":"+'Major Expenses'!X34","v":0},{"$f":"+'Major Expenses'!Y34","v":0},{"$f":"+'Major Expenses'!Z34","v":0},{"$f":"+'Major Expenses'!AA34","v":0},{"$f":"+'Major Expenses'!AB34","v":0},{"$f":"+'Major Expenses'!AC34","v":0},{"$f":"+'Major Expenses'!AD34","v":0},{"$f":"+'Major Expenses'!AE34","v":0},{"$f":"+'Major Expenses'!AF34","v":0},{"$f":"+'Major Expenses'!AG34","v":0}]
["",{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!D$30,\"-\")","v":"Routine & Scheduled Maintenance"},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!E$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!F$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!G$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!H$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!I$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!J$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!K$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!L$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!M$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!N$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!O$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!P$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Q$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!R$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!S$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!T$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!U$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!V$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!W$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!X$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Y$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Z$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AA$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AB$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AC$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AD$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AE$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AF$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AG$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AH$42,0)","v":3300},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AI$42,0)","v":3300}]
["",{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!D$45,\"\")","v":"Annualized Major Expenses"},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!E$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!F$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!G$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!H$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!I$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!J$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!K$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!L$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!M$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!N$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!O$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!P$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Q$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!R$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!S$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!T$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!U$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!V$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!W$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!X$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Y$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Z$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AA$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AB$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AC$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AD$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AE$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AF$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AG$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AH$53,0)","v":2000},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AI$53,0)","v":2000}]
["Hide",{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!D$56,\"\")","v":""},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!E$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!F$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!G$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!H$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!I$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!J$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!K$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!L$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!M$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!N$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!O$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!P$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Q$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!R$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!S$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!T$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!U$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!V$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!W$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!X$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Y$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Z$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AA$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AB$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AC$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AD$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AE$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AF$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AG$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AH$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AI$64,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!D$67,\"-\")","v":""},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!E$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!F$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!G$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!H$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!I$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!J$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!K$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!L$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!M$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!N$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!O$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!P$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Q$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!R$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!S$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!T$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!U$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!V$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!W$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!X$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Y$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Z$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AA$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AB$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AC$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AD$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AE$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AF$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AG$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AH$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AI$75,0)","v":0}]
["Bottom","Total",{"$f":"SUM(C50:C60)","v":8249.554833769902},{"$f":"SUM(D50:D60)","v":8655.1436416159704},7891.4563417954632,7096.6552430720203,6269.4727212722401,5470.182883405847,5300,5300,5300,{"$f":"SUM(L50:L60)","v":5300},5300,5300,5300,5300,5300,{"$f":"SUM(R50:R60)","v":5300},5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,5300,{"$f":"SUM(AG50:AG60)","v":5300}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]

{"sheet":"O_Operating_Income","index":28,"n_rows":98,"n_cols":35,"rows_kept":98,"cut":false,"hidden":false,"merged":[[42,1,42,2],[43,1,43,2],[45,1,45,2],[46,1,46,2],[48,1,48,2],[47,1,47,2],[40,1,40,2],[41,1,41,2],[5,1,5,2],[37,1,37,2],[44,1,44,2],[30,1,30,2],[31,1,31,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[38,1,38,2],[39,1,39,2],[35,1,35,2],[36,1,36,2],[32,1,32,2],[33,1,33,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2]]}
[null,"RELCOST: Operating Income Report",null,null,null,"©2009","Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,"OPERATING INCOME",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
[null,"Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D6+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"+R6+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Sales, Income Units (includes sensitivity multipliers and plant operating factors)"]
[{"$f":"IF(AND(SUM(D8:AH8)=0,OR(B8=0,B8=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(+'Sales & Savings'!E$16=\"\",\"\",'Sales & Savings'!E$16)","v":""},{"$f":"+'Sales & Savings'!F17","v":"MWh"},{"$f":"+'Sales & Savings'!G17","v":0},{"$f":"+'Sales & Savings'!H17","v":0},{"$f":"+'Sales & Savings'!I17","v":0},{"$f":"+'Sales & Savings'!J17","v":0},{"$f":"+'Sales & Savings'!K17","v":0},{"$f":"+'Sales & Savings'!L17","v":0},{"$f":"+'Sales & Savings'!M17","v":0},{"$f":"+'Sales & Savings'!N17","v":0},{"$f":"+'Sales & Savings'!O17","v":0},{"$f":"+'Sales & Savings'!P17","v":0},{"$f":"+'Sales & Savings'!Q17","v":0},{"$f":"+'Sales & Savings'!R17","v":0},{"$f":"+'Sales & Savings'!S17","v":0},{"$f":"+'Sales & Savings'!T17","v":0},{"$f":"+'Sales & Savings'!U17","v":0},{"$f":"+'Sales & Savings'!V17","v":0},{"$f":"+'Sales & Savings'!W17","v":0},{"$f":"+'Sales & Savings'!X17","v":0},{"$f":"+'Sales & Savings'!Y17","v":0},{"$f":"+'Sales & Savings'!Z17","v":0},{"$f":"+'Sales & Savings'!AA17","v":0},{"$f":"+'Sales & Savings'!AB17","v":0},{"$f":"+'Sales & Savings'!AC17","v":0},{"$f":"+'Sales & Savings'!AD17","v":0},{"$f":"+'Sales & Savings'!AE17","v":0},{"$f":"+'Sales & Savings'!AF17","v":0},{"$f":"+'Sales & Savings'!AG17","v":0},{"$f":"+'Sales & Savings'!AH17","v":0},{"$f":"+'Sales & Savings'!AI17","v":0},{"$f":"+'Sales & Savings'!AJ17","v":0},{"$f":"+'Sales & Savings'!AK17","v":0}]
[{"$f":"IF(AND(SUM(D9:AH9)=0,OR(B9=0,B9=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(+'Sales & Savings'!E$23=\"\",\"\",'Sales & Savings'!E$23)","v":""},{"$f":"+'Sales & Savings'!F24","v":"1000 lb"},{"$f":"+'Sales & Savings'!G24","v":0},{"$f":"+'Sales & Savings'!H24","v":0},{"$f":"+'Sales & Savings'!I24","v":0},{"$f":"+'Sales & Savings'!J24","v":0},{"$f":"+'Sales & Savings'!K24","v":0},{"$f":"+'Sales & Savings'!L24","v":0},{"$f":"+'Sales & Savings'!M24","v":0},{"$f":"+'Sales & Savings'!N24","v":0},{"$f":"+'Sales & Savings'!O24","v":0},{"$f":"+'Sales & Savings'!P24","v":0},{"$f":"+'Sales & Savings'!Q24","v":0},{"$f":"+'Sales & Savings'!R24","v":0},{"$f":"+'Sales & Savings'!S24","v":0},{"$f":"+'Sales & Savings'!T24","v":0},{"$f":"+'Sales & Savings'!U24","v":0},{"$f":"+'Sales & Savings'!V24","v":0},{"$f":"+'Sales & Savings'!W24","v":0},{"$f":"+'Sales & Savings'!X24","v":0},{"$f":"+'Sales & Savings'!Y24","v":0},{"$f":"+'Sales & Savings'!Z24","v":0},{"$f":"+'Sales & Savings'!AA24","v":0},{"$f":"+'Sales & Savings'!AB24","v":0},{"$f":"+'Sales & Savings'!AC24","v":0},{"$f":"+'Sales & Savings'!AD24","v":0},{"$f":"+'Sales & Savings'!AE24","v":0},{"$f":"+'Sales & Savings'!AF24","v":0},{"$f":"+'Sales & Savings'!AG24","v":0},{"$f":"+'Sales & Savings'!AH24","v":0},{"$f":"+'Sales & Savings'!AI24","v":0},{"$f":"+'Sales & Savings'!AJ24","v":0},{"$f":"+'Sales & Savings'!AK24","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$30=\"\",\"\",'Sales & Savings'!E$30)","v":""},{"$f":"+'Sales & Savings'!F31","v":"total"},{"$f":"+'Sales & Savings'!G$31*WhatIf!$B22*General!D$33","v":0},{"$f":"+'Sales & Savings'!H$31*WhatIf!$B22*General!E$33","v":0},{"$f":"+'Sales & Savings'!I$31*WhatIf!$B22*General!F$33","v":0},{"$f":"+'Sales & Savings'!J$31*WhatIf!$B22*General!G$33","v":0},{"$f":"+'Sales & Savings'!K$31*WhatIf!$B22*General!H$33","v":0},{"$f":"+'Sales & Savings'!L$31*WhatIf!$B22*General!I$33","v":0},{"$f":"+'Sales & Savings'!M$31*WhatIf!$B22*General!J$33","v":0},{"$f":"+'Sales & Savings'!N$31*WhatIf!$B22*General!K$33","v":0},{"$f":"+'Sales & Savings'!O$31*WhatIf!$B22*General!L$33","v":0},{"$f":"+'Sales & Savings'!P$31*WhatIf!$B22*General!M$33","v":0},{"$f":"+'Sales & Savings'!Q$31*WhatIf!$B22*General!N$33","v":0},{"$f":"+'Sales & Savings'!R$31*WhatIf!$B22*General!O$33","v":0},{"$f":"+'Sales & Savings'!S$31*WhatIf!$B22*General!P$33","v":0},{"$f":"+'Sales & Savings'!T$31*WhatIf!$B22*General!Q$33","v":0},{"$f":"+'Sales & Savings'!U$31*WhatIf!$B22*General!R$33","v":0},{"$f":"+'Sales & Savings'!V$31*WhatIf!$B22*General!S$33","v":0},{"$f":"+'Sales & Savings'!W$31*WhatIf!$B22*General!T$33","v":0},{"$f":"+'Sales & Savings'!X$31*WhatIf!$B22*General!U$33","v":0},{"$f":"+'Sales & Savings'!Y$31*WhatIf!$B22*General!V$33","v":0},{"$f":"+'Sales & Savings'!Z$31*WhatIf!$B22*General!W$33","v":0},{"$f":"+'Sales & Savings'!AA$31*WhatIf!$B22*General!X$33","v":0},{"$f":"+'Sales & Savings'!AB$31*WhatIf!$B22*General!Y$33","v":0},{"$f":"+'Sales & Savings'!AC$31*WhatIf!$B22*General!Z$33","v":0},{"$f":"+'Sales & Savings'!AD$31*WhatIf!$B22*General!AA$33","v":0},{"$f":"+'Sales & Savings'!AE$31*WhatIf!$B22*General!AB$33","v":0},{"$f":"+'Sales & Savings'!AF$31*WhatIf!$B22*General!AC$33","v":0},{"$f":"+'Sales & Savings'!AG$31*WhatIf!$B22*General!AD$33","v":0},{"$f":"+'Sales & Savings'!AH$31*WhatIf!$B22*General!AE$33","v":0},{"$f":"+'Sales & Savings'!AI$31*WhatIf!$B22*General!AF$33","v":0},{"$f":"+'Sales & Savings'!AJ$31*WhatIf!$B22*General!AG$33","v":0},{"$f":"+'Sales & Savings'!AK$31*WhatIf!$B22*General!AH$33","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$37=\"\",\"\",'Sales & Savings'!E$37)","v":""},{"$f":"+'Sales & Savings'!F38","v":"kW"},{"$f":"IFERROR(+'Sales & Savings'!G$38*WhatIf!$B23*General!D$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!H$38*WhatIf!$B23*General!E$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!I$38*WhatIf!$B23*General!F$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!J$38*WhatIf!$B23*General!G$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!K$38*WhatIf!$B23*General!H$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!L$38*WhatIf!$B23*General!I$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!M$38*WhatIf!$B23*General!J$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!N$38*WhatIf!$B23*General!K$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!O$38*WhatIf!$B23*General!L$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!P$38*WhatIf!$B23*General!M$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!Q$38*WhatIf!$B23*General!N$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!R$38*WhatIf!$B23*General!O$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!S$38*WhatIf!$B23*General!P$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!T$38*WhatIf!$B23*General!Q$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!U$38*WhatIf!$B23*General!R$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!V$38*WhatIf!$B23*General!S$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!W$38*WhatIf!$B23*General!T$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!X$38*WhatIf!$B23*General!U$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!Y$38*WhatIf!$B23*General!V$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!Z$38*WhatIf!$B23*General!W$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AA$38*WhatIf!$B23*General!X$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AB$38*WhatIf!$B23*General!Y$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AC$38*WhatIf!$B23*General!Z$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AD$38*WhatIf!$B23*General!AA$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AE$38*WhatIf!$B23*General!AB$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AF$38*WhatIf!$B23*General!AC$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AG$38*WhatIf!$B23*General!AD$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AH$38*WhatIf!$B23*General!AE$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AI$38*WhatIf!$B23*General!AF$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AJ$38*WhatIf!$B23*General!AG$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AK$38*WhatIf!$B23*General!AH$33,0)","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$44=\"\",\"\",'Sales & Savings'!E$44)","v":""},{"$f":"+'Sales & Savings'!F45","v":"MMBtu"},{"$f":"IFERROR(+'Sales & Savings'!G$45*WhatIf!$B24*General!D$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!H$45*WhatIf!$B24*General!E$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!I$45*WhatIf!$B24*General!F$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!J$45*WhatIf!$B24*General!G$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!K$45*WhatIf!$B24*General!H$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!L$45*WhatIf!$B24*General!I$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!M$45*WhatIf!$B24*General!J$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!N$45*WhatIf!$B24*General!K$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!O$45*WhatIf!$B24*General!L$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!P$45*WhatIf!$B24*General!M$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!Q$45*WhatIf!$B24*General!N$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!R$45*WhatIf!$B24*General!O$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!S$45*WhatIf!$B24*General!P$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!T$45*WhatIf!$B24*General!Q$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!U$45*WhatIf!$B24*General!R$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!V$45*WhatIf!$B24*General!S$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!W$45*WhatIf!$B24*General!T$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!X$45*WhatIf!$B24*General!U$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!Y$45*WhatIf!$B24*General!V$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!Z$45*WhatIf!$B24*General!W$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AA$45*WhatIf!$B24*General!X$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AB$45*WhatIf!$B24*General!Y$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AC$45*WhatIf!$B24*General!Z$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AD$45*WhatIf!$B24*General!AA$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AE$45*WhatIf!$B24*General!AB$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AF$45*WhatIf!$B24*General!AC$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AG$45*WhatIf!$B24*General!AD$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AH$45*WhatIf!$B24*General!AE$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AI$45*WhatIf!$B24*General!AF$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AJ$45*WhatIf!$B24*General!AG$33,0)","v":0},{"$f":"IFERROR(+'Sales & Savings'!AK$45*WhatIf!$B24*General!AH$33,0)","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$51=\"\",\"\",'Sales & Savings'!E$51)","v":""},{"$f":"+'Sales & Savings'!F52","v":0},{"$f":"+'Sales & Savings'!G$52*WhatIf!$B25*General!D$33","v":0},{"$f":"+'Sales & Savings'!H$52*WhatIf!$B25*General!E$33","v":0},{"$f":"+'Sales & Savings'!I$52*WhatIf!$B25*General!F$33","v":0},{"$f":"+'Sales & Savings'!J$52*WhatIf!$B25*General!G$33","v":0},{"$f":"+'Sales & Savings'!K$52*WhatIf!$B25*General!H$33","v":0},{"$f":"+'Sales & Savings'!L$52*WhatIf!$B25*General!I$33","v":0},{"$f":"+'Sales & Savings'!M$52*WhatIf!$B25*General!J$33","v":0},{"$f":"+'Sales & Savings'!N$52*WhatIf!$B25*General!K$33","v":0},{"$f":"+'Sales & Savings'!O$52*WhatIf!$B25*General!L$33","v":0},{"$f":"+'Sales & Savings'!P$52*WhatIf!$B25*General!M$33","v":0},{"$f":"+'Sales & Savings'!Q$52*WhatIf!$B25*General!N$33","v":0},{"$f":"+'Sales & Savings'!R$52*WhatIf!$B25*General!O$33","v":0},{"$f":"+'Sales & Savings'!S$52*WhatIf!$B25*General!P$33","v":0},{"$f":"+'Sales & Savings'!T$52*WhatIf!$B25*General!Q$33","v":0},{"$f":"+'Sales & Savings'!U$52*WhatIf!$B25*General!R$33","v":0},{"$f":"+'Sales & Savings'!V$52*WhatIf!$B25*General!S$33","v":0},{"$f":"+'Sales & Savings'!W$52*WhatIf!$B25*General!T$33","v":0},{"$f":"+'Sales & Savings'!X$52*WhatIf!$B25*General!U$33","v":0},{"$f":"+'Sales & Savings'!Y$52*WhatIf!$B25*General!V$33","v":0},{"$f":"+'Sales & Savings'!Z$52*WhatIf!$B25*General!W$33","v":0},{"$f":"+'Sales & Savings'!AA$52*WhatIf!$B25*General!X$33","v":0},{"$f":"+'Sales & Savings'!AB$52*WhatIf!$B25*General!Y$33","v":0},{"$f":"+'Sales & Savings'!AC$52*WhatIf!$B25*General!Z$33","v":0},{"$f":"+'Sales & Savings'!AD$52*WhatIf!$B25*General!AA$33","v":0},{"$f":"+'Sales & Savings'!AE$52*WhatIf!$B25*General!AB$33","v":0},{"$f":"+'Sales & Savings'!AF$52*WhatIf!$B25*General!AC$33","v":0},{"$f":"+'Sales & Savings'!AG$52*WhatIf!$B25*General!AD$33","v":0},{"$f":"+'Sales & Savings'!AH$52*WhatIf!$B25*General!AE$33","v":0},{"$f":"+'Sales & Savings'!AI$52*WhatIf!$B25*General!AF$33","v":0},{"$f":"+'Sales & Savings'!AJ$52*WhatIf!$B25*General!AG$33","v":0},{"$f":"+'Sales & Savings'!AK$52*WhatIf!$B25*General!AH$33","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$58=\"\",\"\",'Sales & Savings'!E$58)","v":""},{"$f":"+'Sales & Savings'!F59","v":0},{"$f":"+'Sales & Savings'!G$59*WhatIf!$B26*General!D$33","v":0},{"$f":"+'Sales & Savings'!H$59*WhatIf!$B26*General!E$33","v":0},{"$f":"+'Sales & Savings'!I$59*WhatIf!$B26*General!F$33","v":0},{"$f":"+'Sales & Savings'!J$59*WhatIf!$B26*General!G$33","v":0},{"$f":"+'Sales & Savings'!K$59*WhatIf!$B26*General!H$33","v":0},{"$f":"+'Sales & Savings'!L$59*WhatIf!$B26*General!I$33","v":0},{"$f":"+'Sales & Savings'!M$59*WhatIf!$B26*General!J$33","v":0},{"$f":"+'Sales & Savings'!N$59*WhatIf!$B26*General!K$33","v":0},{"$f":"+'Sales & Savings'!O$59*WhatIf!$B26*General!L$33","v":0},{"$f":"+'Sales & Savings'!P$59*WhatIf!$B26*General!M$33","v":0},{"$f":"+'Sales & Savings'!Q$59*WhatIf!$B26*General!N$33","v":0},{"$f":"+'Sales & Savings'!R$59*WhatIf!$B26*General!O$33","v":0},{"$f":"+'Sales & Savings'!S$59*WhatIf!$B26*General!P$33","v":0},{"$f":"+'Sales & Savings'!T$59*WhatIf!$B26*General!Q$33","v":0},{"$f":"+'Sales & Savings'!U$59*WhatIf!$B26*General!R$33","v":0},{"$f":"+'Sales & Savings'!V$59*WhatIf!$B26*General!S$33","v":0},{"$f":"+'Sales & Savings'!W$59*WhatIf!$B26*General!T$33","v":0},{"$f":"+'Sales & Savings'!X$59*WhatIf!$B26*General!U$33","v":0},{"$f":"+'Sales & Savings'!Y$59*WhatIf!$B26*General!V$33","v":0},{"$f":"+'Sales & Savings'!Z$59*WhatIf!$B26*General!W$33","v":0},{"$f":"+'Sales & Savings'!AA$59*WhatIf!$B26*General!X$33","v":0},{"$f":"+'Sales & Savings'!AB$59*WhatIf!$B26*General!Y$33","v":0},{"$f":"+'Sales & Savings'!AC$59*WhatIf!$B26*General!Z$33","v":0},{"$f":"+'Sales & Savings'!AD$59*WhatIf!$B26*General!AA$33","v":0},{"$f":"+'Sales & Savings'!AE$59*WhatIf!$B26*General!AB$33","v":0},{"$f":"+'Sales & Savings'!AF$59*WhatIf!$B26*General!AC$33","v":0},{"$f":"+'Sales & Savings'!AG$59*WhatIf!$B26*General!AD$33","v":0},{"$f":"+'Sales & Savings'!AH$59*WhatIf!$B26*General!AE$33","v":0},{"$f":"+'Sales & Savings'!AI$59*WhatIf!$B26*General!AF$33","v":0},{"$f":"+'Sales & Savings'!AJ$59*WhatIf!$B26*General!AG$33","v":0},{"$f":"+'Sales & Savings'!AK$59*WhatIf!$B26*General!AH$33","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$65=\"\",\"\",'Sales & Savings'!E$65)","v":""},{"$f":"+'Sales & Savings'!F66","v":0},{"$f":"+'Sales & Savings'!G$66*WhatIf!$B27*General!D$33","v":0},{"$f":"+'Sales & Savings'!H$66*WhatIf!$B27*General!E$33","v":0},{"$f":"+'Sales & Savings'!I$66*WhatIf!$B27*General!F$33","v":0},{"$f":"+'Sales & Savings'!J$66*WhatIf!$B27*General!G$33","v":0},{"$f":"+'Sales & Savings'!K$66*WhatIf!$B27*General!H$33","v":0},{"$f":"+'Sales & Savings'!L$66*WhatIf!$B27*General!I$33","v":0},{"$f":"+'Sales & Savings'!M$66*WhatIf!$B27*General!J$33","v":0},{"$f":"+'Sales & Savings'!N$66*WhatIf!$B27*General!K$33","v":0},{"$f":"+'Sales & Savings'!O$66*WhatIf!$B27*General!L$33","v":0},{"$f":"+'Sales & Savings'!P$66*WhatIf!$B27*General!M$33","v":0},{"$f":"+'Sales & Savings'!Q$66*WhatIf!$B27*General!N$33","v":0},{"$f":"+'Sales & Savings'!R$66*WhatIf!$B27*General!O$33","v":0},{"$f":"+'Sales & Savings'!S$66*WhatIf!$B27*General!P$33","v":0},{"$f":"+'Sales & Savings'!T$66*WhatIf!$B27*General!Q$33","v":0},{"$f":"+'Sales & Savings'!U$66*WhatIf!$B27*General!R$33","v":0},{"$f":"+'Sales & Savings'!V$66*WhatIf!$B27*General!S$33","v":0},{"$f":"+'Sales & Savings'!W$66*WhatIf!$B27*General!T$33","v":0},{"$f":"+'Sales & Savings'!X$66*WhatIf!$B27*General!U$33","v":0},{"$f":"+'Sales & Savings'!Y$66*WhatIf!$B27*General!V$33","v":0},{"$f":"+'Sales & Savings'!Z$66*WhatIf!$B27*General!W$33","v":0},{"$f":"+'Sales & Savings'!AA$66*WhatIf!$B27*General!X$33","v":0},{"$f":"+'Sales & Savings'!AB$66*WhatIf!$B27*General!Y$33","v":0},{"$f":"+'Sales & Savings'!AC$66*WhatIf!$B27*General!Z$33","v":0},{"$f":"+'Sales & Savings'!AD$66*WhatIf!$B27*General!AA$33","v":0},{"$f":"+'Sales & Savings'!AE$66*WhatIf!$B27*General!AB$33","v":0},{"$f":"+'Sales & Savings'!AF$66*WhatIf!$B27*General!AC$33","v":0},{"$f":"+'Sales & Savings'!AG$66*WhatIf!$B27*General!AD$33","v":0},{"$f":"+'Sales & Savings'!AH$66*WhatIf!$B27*General!AE$33","v":0},{"$f":"+'Sales & Savings'!AI$66*WhatIf!$B27*General!AF$33","v":0},{"$f":"+'Sales & Savings'!AJ$66*WhatIf!$B27*General!AG$33","v":0},{"$f":"+'Sales & Savings'!AK$66*WhatIf!$B27*General!AH$33","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$72=\"\",\"\",'Sales & Savings'!E$72)","v":""},{"$f":"+'Sales & Savings'!F73","v":0},{"$f":"+'Sales & Savings'!G$73*WhatIf!$B28*General!D$33","v":0},{"$f":"+'Sales & Savings'!H$73*WhatIf!$B28*General!E$33","v":0},{"$f":"+'Sales & Savings'!I$73*WhatIf!$B28*General!F$33","v":0},{"$f":"+'Sales & Savings'!J$73*WhatIf!$B28*General!G$33","v":0},{"$f":"+'Sales & Savings'!K$73*WhatIf!$B28*General!H$33","v":0},{"$f":"+'Sales & Savings'!L$73*WhatIf!$B28*General!I$33","v":0},{"$f":"+'Sales & Savings'!M$73*WhatIf!$B28*General!J$33","v":0},{"$f":"+'Sales & Savings'!N$73*WhatIf!$B28*General!K$33","v":0},{"$f":"+'Sales & Savings'!O$73*WhatIf!$B28*General!L$33","v":0},{"$f":"+'Sales & Savings'!P$73*WhatIf!$B28*General!M$33","v":0},{"$f":"+'Sales & Savings'!Q$73*WhatIf!$B28*General!N$33","v":0},{"$f":"+'Sales & Savings'!R$73*WhatIf!$B28*General!O$33","v":0},{"$f":"+'Sales & Savings'!S$73*WhatIf!$B28*General!P$33","v":0},{"$f":"+'Sales & Savings'!T$73*WhatIf!$B28*General!Q$33","v":0},{"$f":"+'Sales & Savings'!U$73*WhatIf!$B28*General!R$33","v":0},{"$f":"+'Sales & Savings'!V$73*WhatIf!$B28*General!S$33","v":0},{"$f":"+'Sales & Savings'!W$73*WhatIf!$B28*General!T$33","v":0},{"$f":"+'Sales & Savings'!X$73*WhatIf!$B28*General!U$33","v":0},{"$f":"+'Sales & Savings'!Y$73*WhatIf!$B28*General!V$33","v":0},{"$f":"+'Sales & Savings'!Z$73*WhatIf!$B28*General!W$33","v":0},{"$f":"+'Sales & Savings'!AA$73*WhatIf!$B28*General!X$33","v":0},{"$f":"+'Sales & Savings'!AB$73*WhatIf!$B28*General!Y$33","v":0},{"$f":"+'Sales & Savings'!AC$73*WhatIf!$B28*General!Z$33","v":0},{"$f":"+'Sales & Savings'!AD$73*WhatIf!$B28*General!AA$33","v":0},{"$f":"+'Sales & Savings'!AE$73*WhatIf!$B28*General!AB$33","v":0},{"$f":"+'Sales & Savings'!AF$73*WhatIf!$B28*General!AC$33","v":0},{"$f":"+'Sales & Savings'!AG$73*WhatIf!$B28*General!AD$33","v":0},{"$f":"+'Sales & Savings'!AH$73*WhatIf!$B28*General!AE$33","v":0},{"$f":"+'Sales & Savings'!AI$73*WhatIf!$B28*General!AF$33","v":0},{"$f":"+'Sales & Savings'!AJ$73*WhatIf!$B28*General!AG$33","v":0},{"$f":"+'Sales & Savings'!AK$73*WhatIf!$B28*General!AH$33","v":0}]
["Hide",{"$f":"IF(SUM('Sales & Savings'!G80:AK85)=0,\"\",\"Other Income\")","v":""}," ",{"$f":"+'Sales & Savings'!G$86*WhatIf!$B29*General!D$33","v":0},{"$f":"+'Sales & Savings'!H$86*WhatIf!$B29*General!E$33","v":0},{"$f":"+'Sales & Savings'!I$86*WhatIf!$B29*General!F$33","v":0},{"$f":"+'Sales & Savings'!J$86*WhatIf!$B29*General!G$33","v":0},{"$f":"+'Sales & Savings'!K$86*WhatIf!$B29*General!H$33","v":0},{"$f":"+'Sales & Savings'!L$86*WhatIf!$B29*General!I$33","v":0},{"$f":"+'Sales & Savings'!M$86*WhatIf!$B29*General!J$33","v":0},{"$f":"+'Sales & Savings'!N$86*WhatIf!$B29*General!K$33","v":0},{"$f":"+'Sales & Savings'!O$86*WhatIf!$B29*General!L$33","v":0},{"$f":"+'Sales & Savings'!P$86*WhatIf!$B29*General!M$33","v":0},{"$f":"+'Sales & Savings'!Q$86*WhatIf!$B29*General!N$33","v":0},{"$f":"+'Sales & Savings'!R$86*WhatIf!$B29*General!O$33","v":0},{"$f":"+'Sales & Savings'!S$86*WhatIf!$B29*General!P$33","v":0},{"$f":"+'Sales & Savings'!T$86*WhatIf!$B29*General!Q$33","v":0},{"$f":"+'Sales & Savings'!U$86*WhatIf!$B29*General!R$33","v":0},{"$f":"+'Sales & Savings'!V$86*WhatIf!$B29*General!S$33","v":0},{"$f":"+'Sales & Savings'!W$86*WhatIf!$B29*General!T$33","v":0},{"$f":"+'Sales & Savings'!X$86*WhatIf!$B29*General!U$33","v":0},{"$f":"+'Sales & Savings'!Y$86*WhatIf!$B29*General!V$33","v":0},{"$f":"+'Sales & Savings'!Z$86*WhatIf!$B29*General!W$33","v":0},{"$f":"+'Sales & Savings'!AA$86*WhatIf!$B29*General!X$33","v":0},{"$f":"+'Sales & Savings'!AB$86*WhatIf!$B29*General!Y$33","v":0},{"$f":"+'Sales & Savings'!AC$86*WhatIf!$B29*General!Z$33","v":0},{"$f":"+'Sales & Savings'!AD$86*WhatIf!$B29*General!AA$33","v":0},{"$f":"+'Sales & Savings'!AE$86*WhatIf!$B29*General!AB$33","v":0},{"$f":"+'Sales & Savings'!AF$86*WhatIf!$B29*General!AC$33","v":0},{"$f":"+'Sales & Savings'!AG$86*WhatIf!$B29*General!AD$33","v":0},{"$f":"+'Sales & Savings'!AH$86*WhatIf!$B29*General!AE$33","v":0},{"$f":"+'Sales & Savings'!AI$86*WhatIf!$B29*General!AF$33","v":0},{"$f":"+'Sales & Savings'!AJ$86*WhatIf!$B29*General!AG$33","v":0},{"$f":"+'Sales & Savings'!AK$86*WhatIf!$B29*General!AH$33","v":0}]
["",{"$f":"IF('Prod Incentives'!$E16=\"\",\"\",'Prod Incentives'!$E16)","v":"State Production Incentive, Electricity"},{"$f":"+'Prod Incentives'!F17","v":"kWh"},{"$f":"+'Prod Incentives'!G$17*Sens_CarbonCredit*General!D$33","v":0},{"$f":"+'Prod Incentives'!H$17*Sens_CarbonCredit*General!E$33","v":0},{"$f":"+'Prod Incentives'!I$17*Sens_CarbonCredit*General!F$33","v":0},{"$f":"+'Prod Incentives'!J$17*Sens_CarbonCredit*General!G$33","v":0},{"$f":"+'Prod Incentives'!K$17*Sens_CarbonCredit*General!H$33","v":0},{"$f":"+'Prod Incentives'!L$17*Sens_CarbonCredit*General!I$33","v":0},{"$f":"+'Prod Incentives'!M$17*Sens_CarbonCredit*General!J$33","v":0},{"$f":"+'Prod Incentives'!N$17*Sens_CarbonCredit*General!K$33","v":0},{"$f":"+'Prod Incentives'!O$17*Sens_CarbonCredit*General!L$33","v":0},{"$f":"+'Prod Incentives'!P$17*Sens_CarbonCredit*General!M$33","v":0},{"$f":"+'Prod Incentives'!Q$17*Sens_CarbonCredit*General!N$33","v":0},{"$f":"+'Prod Incentives'!R$17*Sens_CarbonCredit*General!O$33","v":0},{"$f":"+'Prod Incentives'!S$17*Sens_CarbonCredit*General!P$33","v":0},{"$f":"+'Prod Incentives'!T$17*Sens_CarbonCredit*General!Q$33","v":0},{"$f":"+'Prod Incentives'!U$17*Sens_CarbonCredit*General!R$33","v":0},{"$f":"+'Prod Incentives'!V$17*Sens_CarbonCredit*General!S$33","v":0},{"$f":"+'Prod Incentives'!W$17*Sens_CarbonCredit*General!T$33","v":0},{"$f":"+'Prod Incentives'!X$17*Sens_CarbonCredit*General!U$33","v":0},{"$f":"+'Prod Incentives'!Y$17*Sens_CarbonCredit*General!V$33","v":0},{"$f":"+'Prod Incentives'!Z$17*Sens_CarbonCredit*General!W$33","v":0},{"$f":"+'Prod Incentives'!AA$17*Sens_CarbonCredit*General!X$33","v":0},{"$f":"+'Prod Incentives'!AB$17*Sens_CarbonCredit*General!Y$33","v":0},{"$f":"+'Prod Incentives'!AC$17*Sens_CarbonCredit*General!Z$33","v":0},{"$f":"+'Prod Incentives'!AD$17*Sens_CarbonCredit*General!AA$33","v":0},{"$f":"+'Prod Incentives'!AE$17*Sens_CarbonCredit*General!AB$33","v":0},{"$f":"+'Prod Incentives'!AF$17*Sens_CarbonCredit*General!AC$33","v":0},{"$f":"+'Prod Incentives'!AG$17*Sens_CarbonCredit*General!AD$33","v":0},{"$f":"+'Prod Incentives'!AH$17*Sens_CarbonCredit*General!AE$33","v":0},{"$f":"+'Prod Incentives'!AI$17*Sens_CarbonCredit*General!AF$33","v":0},{"$f":"+'Prod Incentives'!AJ$17*Sens_CarbonCredit*General!AG$33","v":0},{"$f":"+'Prod Incentives'!AK$17*Sens_CarbonCredit*General!AH$33","v":0}]
["",{"$f":"IF('Prod Incentives'!$E24=\"\",\"\",'Prod Incentives'!$E24)","v":"State Production Incentive, Thermal Savings"},{"$f":"+'Prod Incentives'!F25","v":"MMBtu"},{"$f":"+'Prod Incentives'!G$25*WhatIf!$B10*General!D$33","v":0},{"$f":"+'Prod Incentives'!H$25*WhatIf!$B10*General!E$33","v":0},{"$f":"+'Prod Incentives'!I$25*WhatIf!$B10*General!F$33","v":0},{"$f":"+'Prod Incentives'!J$25*WhatIf!$B10*General!G$33","v":0},{"$f":"+'Prod Incentives'!K$25*WhatIf!$B10*General!H$33","v":0},{"$f":"+'Prod Incentives'!L$25*WhatIf!$B10*General!I$33","v":0},{"$f":"+'Prod Incentives'!M$25*WhatIf!$B10*General!J$33","v":0},{"$f":"+'Prod Incentives'!N$25*WhatIf!$B10*General!K$33","v":0},{"$f":"+'Prod Incentives'!O$25*WhatIf!$B10*General!L$33","v":0},{"$f":"+'Prod Incentives'!P$25*WhatIf!$B10*General!M$33","v":0},{"$f":"+'Prod Incentives'!Q$25*WhatIf!$B10*General!N$33","v":0},{"$f":"+'Prod Incentives'!R$25*WhatIf!$B10*General!O$33","v":0},{"$f":"+'Prod Incentives'!S$25*WhatIf!$B10*General!P$33","v":0},{"$f":"+'Prod Incentives'!T$25*WhatIf!$B10*General!Q$33","v":0},{"$f":"+'Prod Incentives'!U$25*WhatIf!$B10*General!R$33","v":0},{"$f":"+'Prod Incentives'!V$25*WhatIf!$B10*General!S$33","v":0},{"$f":"+'Prod Incentives'!W$25*WhatIf!$B10*General!T$33","v":0},{"$f":"+'Prod Incentives'!X$25*WhatIf!$B10*General!U$33","v":0},{"$f":"+'Prod Incentives'!Y$25*WhatIf!$B10*General!V$33","v":0},{"$f":"+'Prod Incentives'!Z$25*WhatIf!$B10*General!W$33","v":0},{"$f":"+'Prod Incentives'!AA$25*WhatIf!$B10*General!X$33","v":0},{"$f":"+'Prod Incentives'!AB$25*WhatIf!$B10*General!Y$33","v":0},{"$f":"+'Prod Incentives'!AC$25*WhatIf!$B10*General!Z$33","v":0},{"$f":"+'Prod Incentives'!AD$25*WhatIf!$B10*General!AA$33","v":0},{"$f":"+'Prod Incentives'!AE$25*WhatIf!$B10*General!AB$33","v":0},{"$f":"+'Prod Incentives'!AF$25*WhatIf!$B10*General!AC$33","v":0},{"$f":"+'Prod Incentives'!AG$25*WhatIf!$B10*General!AD$33","v":0},{"$f":"+'Prod Incentives'!AH$25*WhatIf!$B10*General!AE$33","v":0},{"$f":"+'Prod Incentives'!AI$25*WhatIf!$B10*General!AF$33","v":0},{"$f":"+'Prod Incentives'!AJ$25*WhatIf!$B10*General!AG$33","v":0},{"$f":"+'Prod Incentives'!AK$25*WhatIf!$B10*General!AH$33","v":0}]
["","Income, Sales (Escalated, includes sensitivity multipliers)"]
["Hide",{"$f":"+B8","v":""},null,{"$f":"+'Sales & Savings'!G22","v":0},{"$f":"+'Sales & Savings'!H22","v":0},{"$f":"+'Sales & Savings'!I22","v":0},{"$f":"+'Sales & Savings'!J22","v":0},{"$f":"+'Sales & Savings'!K22","v":0},{"$f":"+'Sales & Savings'!L22","v":0},{"$f":"+'Sales & Savings'!M22","v":0},{"$f":"+'Sales & Savings'!N22","v":0},{"$f":"+'Sales & Savings'!O22","v":0},{"$f":"+'Sales & Savings'!P22","v":0},{"$f":"+'Sales & Savings'!Q22","v":0},{"$f":"+'Sales & Savings'!R22","v":0},{"$f":"+'Sales & Savings'!S22","v":0},{"$f":"+'Sales & Savings'!T22","v":0},{"$f":"+'Sales & Savings'!U22","v":0},{"$f":"+'Sales & Savings'!V22","v":0},{"$f":"+'Sales & Savings'!W22","v":0},{"$f":"+'Sales & Savings'!X22","v":0},{"$f":"+'Sales & Savings'!Y22","v":0},{"$f":"+'Sales & Savings'!Z22","v":0},{"$f":"+'Sales & Savings'!AA22","v":0},{"$f":"+'Sales & Savings'!AB22","v":0},{"$f":"+'Sales & Savings'!AC22","v":0},{"$f":"+'Sales & Savings'!AD22","v":0},{"$f":"+'Sales & Savings'!AE22","v":0},{"$f":"+'Sales & Savings'!AF22","v":0},{"$f":"+'Sales & Savings'!AG22","v":0},{"$f":"+'Sales & Savings'!AH22","v":0},{"$f":"+'Sales & Savings'!AI22","v":0},{"$f":"+'Sales & Savings'!AJ22","v":0},{"$f":"+'Sales & Savings'!AK22","v":0}]
["Hide",{"$f":"+B9","v":""},null,{"$f":"+'Sales & Savings'!G29","v":0},{"$f":"+'Sales & Savings'!H29","v":0},{"$f":"+'Sales & Savings'!I29","v":0},{"$f":"+'Sales & Savings'!J29","v":0},{"$f":"+'Sales & Savings'!K29","v":0},{"$f":"+'Sales & Savings'!L29","v":0},{"$f":"+'Sales & Savings'!M29","v":0},{"$f":"+'Sales & Savings'!N29","v":0},{"$f":"+'Sales & Savings'!O29","v":0},{"$f":"+'Sales & Savings'!P29","v":0},{"$f":"+'Sales & Savings'!Q29","v":0},{"$f":"+'Sales & Savings'!R29","v":0},{"$f":"+'Sales & Savings'!S29","v":0},{"$f":"+'Sales & Savings'!T29","v":0},{"$f":"+'Sales & Savings'!U29","v":0},{"$f":"+'Sales & Savings'!V29","v":0},{"$f":"+'Sales & Savings'!W29","v":0},{"$f":"+'Sales & Savings'!X29","v":0},{"$f":"+'Sales & Savings'!Y29","v":0},{"$f":"+'Sales & Savings'!Z29","v":0},{"$f":"+'Sales & Savings'!AA29","v":0},{"$f":"+'Sales & Savings'!AB29","v":0},{"$f":"+'Sales & Savings'!AC29","v":0},{"$f":"+'Sales & Savings'!AD29","v":0},{"$f":"+'Sales & Savings'!AE29","v":0},{"$f":"+'Sales & Savings'!AF29","v":0},{"$f":"+'Sales & Savings'!AG29","v":0},{"$f":"+'Sales & Savings'!AH29","v":0},{"$f":"+'Sales & Savings'!AI29","v":0},{"$f":"+'Sales & Savings'!AJ29","v":0},{"$f":"+'Sales & Savings'!AK29","v":0}]
["Hide",{"$f":"+B10","v":""},null,{"$f":"+'Sales & Savings'!G36","v":0},{"$f":"+'Sales & Savings'!H36","v":0},{"$f":"+'Sales & Savings'!I36","v":0},{"$f":"+'Sales & Savings'!J36","v":0},{"$f":"+'Sales & Savings'!K36","v":0},{"$f":"+'Sales & Savings'!L36","v":0},{"$f":"+'Sales & Savings'!M36","v":0},{"$f":"+'Sales & Savings'!N36","v":0},{"$f":"+'Sales & Savings'!O36","v":0},{"$f":"+'Sales & Savings'!P36","v":0},{"$f":"+'Sales & Savings'!Q36","v":0},{"$f":"+'Sales & Savings'!R36","v":0},{"$f":"+'Sales & Savings'!S36","v":0},{"$f":"+'Sales & Savings'!T36","v":0},{"$f":"+'Sales & Savings'!U36","v":0},{"$f":"+'Sales & Savings'!V36","v":0},{"$f":"+'Sales & Savings'!W36","v":0},{"$f":"+'Sales & Savings'!X36","v":0},{"$f":"+'Sales & Savings'!Y36","v":0},{"$f":"+'Sales & Savings'!Z36","v":0},{"$f":"+'Sales & Savings'!AA36","v":0},{"$f":"+'Sales & Savings'!AB36","v":0},{"$f":"+'Sales & Savings'!AC36","v":0},{"$f":"+'Sales & Savings'!AD36","v":0},{"$f":"+'Sales & Savings'!AE36","v":0},{"$f":"+'Sales & Savings'!AF36","v":0},{"$f":"+'Sales & Savings'!AG36","v":0},{"$f":"+'Sales & Savings'!AH36","v":0},{"$f":"+'Sales & Savings'!AI36","v":0},{"$f":"+'Sales & Savings'!AJ36","v":0},{"$f":"+'Sales & Savings'!AK36","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G43","v":0},{"$f":"+'Sales & Savings'!H43","v":0},{"$f":"+'Sales & Savings'!I43","v":0},{"$f":"+'Sales & Savings'!J43","v":0},{"$f":"+'Sales & Savings'!K43","v":0},{"$f":"+'Sales & Savings'!L43","v":0},{"$f":"+'Sales & Savings'!M43","v":0},{"$f":"+'Sales & Savings'!N43","v":0},{"$f":"+'Sales & Savings'!O43","v":0},{"$f":"+'Sales & Savings'!P43","v":0},{"$f":"+'Sales & Savings'!Q43","v":0},{"$f":"+'Sales & Savings'!R43","v":0},{"$f":"+'Sales & Savings'!S43","v":0},{"$f":"+'Sales & Savings'!T43","v":0},{"$f":"+'Sales & Savings'!U43","v":0},{"$f":"+'Sales & Savings'!V43","v":0},{"$f":"+'Sales & Savings'!W43","v":0},{"$f":"+'Sales & Savings'!X43","v":0},{"$f":"+'Sales & Savings'!Y43","v":0},{"$f":"+'Sales & Savings'!Z43","v":0},{"$f":"+'Sales & Savings'!AA43","v":0},{"$f":"+'Sales & Savings'!AB43","v":0},{"$f":"+'Sales & Savings'!AC43","v":0},{"$f":"+'Sales & Savings'!AD43","v":0},{"$f":"+'Sales & Savings'!AE43","v":0},{"$f":"+'Sales & Savings'!AF43","v":0},{"$f":"+'Sales & Savings'!AG43","v":0},{"$f":"+'Sales & Savings'!AH43","v":0},{"$f":"+'Sales & Savings'!AI43","v":0},{"$f":"+'Sales & Savings'!AJ43","v":0},{"$f":"+'Sales & Savings'!AK43","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G50","v":0},{"$f":"+'Sales & Savings'!H50","v":0},{"$f":"+'Sales & Savings'!I50","v":0},{"$f":"+'Sales & Savings'!J50","v":0},{"$f":"+'Sales & Savings'!K50","v":0},{"$f":"+'Sales & Savings'!L50","v":0},{"$f":"+'Sales & Savings'!M50","v":0},{"$f":"+'Sales & Savings'!N50","v":0},{"$f":"+'Sales & Savings'!O50","v":0},{"$f":"+'Sales & Savings'!P50","v":0},{"$f":"+'Sales & Savings'!Q50","v":0},{"$f":"+'Sales & Savings'!R50","v":0},{"$f":"+'Sales & Savings'!S50","v":0},{"$f":"+'Sales & Savings'!T50","v":0},{"$f":"+'Sales & Savings'!U50","v":0},{"$f":"+'Sales & Savings'!V50","v":0},{"$f":"+'Sales & Savings'!W50","v":0},{"$f":"+'Sales & Savings'!X50","v":0},{"$f":"+'Sales & Savings'!Y50","v":0},{"$f":"+'Sales & Savings'!Z50","v":0},{"$f":"+'Sales & Savings'!AA50","v":0},{"$f":"+'Sales & Savings'!AB50","v":0},{"$f":"+'Sales & Savings'!AC50","v":0},{"$f":"+'Sales & Savings'!AD50","v":0},{"$f":"+'Sales & Savings'!AE50","v":0},{"$f":"+'Sales & Savings'!AF50","v":0},{"$f":"+'Sales & Savings'!AG50","v":0},{"$f":"+'Sales & Savings'!AH50","v":0},{"$f":"+'Sales & Savings'!AI50","v":0},{"$f":"+'Sales & Savings'!AJ50","v":0},{"$f":"+'Sales & Savings'!AK50","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G57","v":0},{"$f":"+'Sales & Savings'!H57","v":0},{"$f":"+'Sales & Savings'!I57","v":0},{"$f":"+'Sales & Savings'!J57","v":0},{"$f":"+'Sales & Savings'!K57","v":0},{"$f":"+'Sales & Savings'!L57","v":0},{"$f":"+'Sales & Savings'!M57","v":0},{"$f":"+'Sales & Savings'!N57","v":0},{"$f":"+'Sales & Savings'!O57","v":0},{"$f":"+'Sales & Savings'!P57","v":0},{"$f":"+'Sales & Savings'!Q57","v":0},{"$f":"+'Sales & Savings'!R57","v":0},{"$f":"+'Sales & Savings'!S57","v":0},{"$f":"+'Sales & Savings'!T57","v":0},{"$f":"+'Sales & Savings'!U57","v":0},{"$f":"+'Sales & Savings'!V57","v":0},{"$f":"+'Sales & Savings'!W57","v":0},{"$f":"+'Sales & Savings'!X57","v":0},{"$f":"+'Sales & Savings'!Y57","v":0},{"$f":"+'Sales & Savings'!Z57","v":0},{"$f":"+'Sales & Savings'!AA57","v":0},{"$f":"+'Sales & Savings'!AB57","v":0},{"$f":"+'Sales & Savings'!AC57","v":0},{"$f":"+'Sales & Savings'!AD57","v":0},{"$f":"+'Sales & Savings'!AE57","v":0},{"$f":"+'Sales & Savings'!AF57","v":0},{"$f":"+'Sales & Savings'!AG57","v":0},{"$f":"+'Sales & Savings'!AH57","v":0},{"$f":"+'Sales & Savings'!AI57","v":0},{"$f":"+'Sales & Savings'!AJ57","v":0},{"$f":"+'Sales & Savings'!AK57","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G64","v":0},{"$f":"+'Sales & Savings'!H64","v":0},{"$f":"+'Sales & Savings'!I64","v":0},{"$f":"+'Sales & Savings'!J64","v":0},{"$f":"+'Sales & Savings'!K64","v":0},{"$f":"+'Sales & Savings'!L64","v":0},{"$f":"+'Sales & Savings'!M64","v":0},{"$f":"+'Sales & Savings'!N64","v":0},{"$f":"+'Sales & Savings'!O64","v":0},{"$f":"+'Sales & Savings'!P64","v":0},{"$f":"+'Sales & Savings'!Q64","v":0},{"$f":"+'Sales & Savings'!R64","v":0},{"$f":"+'Sales & Savings'!S64","v":0},{"$f":"+'Sales & Savings'!T64","v":0},{"$f":"+'Sales & Savings'!U64","v":0},{"$f":"+'Sales & Savings'!V64","v":0},{"$f":"+'Sales & Savings'!W64","v":0},{"$f":"+'Sales & Savings'!X64","v":0},{"$f":"+'Sales & Savings'!Y64","v":0},{"$f":"+'Sales & Savings'!Z64","v":0},{"$f":"+'Sales & Savings'!AA64","v":0},{"$f":"+'Sales & Savings'!AB64","v":0},{"$f":"+'Sales & Savings'!AC64","v":0},{"$f":"+'Sales & Savings'!AD64","v":0},{"$f":"+'Sales & Savings'!AE64","v":0},{"$f":"+'Sales & Savings'!AF64","v":0},{"$f":"+'Sales & Savings'!AG64","v":0},{"$f":"+'Sales & Savings'!AH64","v":0},{"$f":"+'Sales & Savings'!AI64","v":0},{"$f":"+'Sales & Savings'!AJ64","v":0},{"$f":"+'Sales & Savings'!AK64","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G71","v":0},{"$f":"+'Sales & Savings'!H71","v":0},{"$f":"+'Sales & Savings'!I71","v":0},{"$f":"+'Sales & Savings'!J71","v":0},{"$f":"+'Sales & Savings'!K71","v":0},{"$f":"+'Sales & Savings'!L71","v":0},{"$f":"+'Sales & Savings'!M71","v":0},{"$f":"+'Sales & Savings'!N71","v":0},{"$f":"+'Sales & Savings'!O71","v":0},{"$f":"+'Sales & Savings'!P71","v":0},{"$f":"+'Sales & Savings'!Q71","v":0},{"$f":"+'Sales & Savings'!R71","v":0},{"$f":"+'Sales & Savings'!S71","v":0},{"$f":"+'Sales & Savings'!T71","v":0},{"$f":"+'Sales & Savings'!U71","v":0},{"$f":"+'Sales & Savings'!V71","v":0},{"$f":"+'Sales & Savings'!W71","v":0},{"$f":"+'Sales & Savings'!X71","v":0},{"$f":"+'Sales & Savings'!Y71","v":0},{"$f":"+'Sales & Savings'!Z71","v":0},{"$f":"+'Sales & Savings'!AA71","v":0},{"$f":"+'Sales & Savings'!AB71","v":0},{"$f":"+'Sales & Savings'!AC71","v":0},{"$f":"+'Sales & Savings'!AD71","v":0},{"$f":"+'Sales & Savings'!AE71","v":0},{"$f":"+'Sales & Savings'!AF71","v":0},{"$f":"+'Sales & Savings'!AG71","v":0},{"$f":"+'Sales & Savings'!AH71","v":0},{"$f":"+'Sales & Savings'!AI71","v":0},{"$f":"+'Sales & Savings'!AJ71","v":0},{"$f":"+'Sales & Savings'!AK71","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G78","v":0},{"$f":"+'Sales & Savings'!H78","v":0},{"$f":"+'Sales & Savings'!I78","v":0},{"$f":"+'Sales & Savings'!J78","v":0},{"$f":"+'Sales & Savings'!K78","v":0},{"$f":"+'Sales & Savings'!L78","v":0},{"$f":"+'Sales & Savings'!M78","v":0},{"$f":"+'Sales & Savings'!N78","v":0},{"$f":"+'Sales & Savings'!O78","v":0},{"$f":"+'Sales & Savings'!P78","v":0},{"$f":"+'Sales & Savings'!Q78","v":0},{"$f":"+'Sales & Savings'!R78","v":0},{"$f":"+'Sales & Savings'!S78","v":0},{"$f":"+'Sales & Savings'!T78","v":0},{"$f":"+'Sales & Savings'!U78","v":0},{"$f":"+'Sales & Savings'!V78","v":0},{"$f":"+'Sales & Savings'!W78","v":0},{"$f":"+'Sales & Savings'!X78","v":0},{"$f":"+'Sales & Savings'!Y78","v":0},{"$f":"+'Sales & Savings'!Z78","v":0},{"$f":"+'Sales & Savings'!AA78","v":0},{"$f":"+'Sales & Savings'!AB78","v":0},{"$f":"+'Sales & Savings'!AC78","v":0},{"$f":"+'Sales & Savings'!AD78","v":0},{"$f":"+'Sales & Savings'!AE78","v":0},{"$f":"+'Sales & Savings'!AF78","v":0},{"$f":"+'Sales & Savings'!AG78","v":0},{"$f":"+'Sales & Savings'!AH78","v":0},{"$f":"+'Sales & Savings'!AI78","v":0},{"$f":"+'Sales & Savings'!AJ78","v":0},{"$f":"+'Sales & Savings'!AK78","v":0}]
["Hide",{"$f":"IF(SUM('Sales & Savings'!G80:AK85)=0,\"\",\"Other Income\")","v":""},null,{"$f":"+'Sales & Savings'!G87","v":0},{"$f":"+'Sales & Savings'!H87","v":0},{"$f":"+'Sales & Savings'!I87","v":0},{"$f":"+'Sales & Savings'!J87","v":0},{"$f":"+'Sales & Savings'!K87","v":0},{"$f":"+'Sales & Savings'!L87","v":0},{"$f":"+'Sales & Savings'!M87","v":0},{"$f":"+'Sales & Savings'!N87","v":0},{"$f":"+'Sales & Savings'!O87","v":0},{"$f":"+'Sales & Savings'!P87","v":0},{"$f":"+'Sales & Savings'!Q87","v":0},{"$f":"+'Sales & Savings'!R87","v":0},{"$f":"+'Sales & Savings'!S87","v":0},{"$f":"+'Sales & Savings'!T87","v":0},{"$f":"+'Sales & Savings'!U87","v":0},{"$f":"+'Sales & Savings'!V87","v":0},{"$f":"+'Sales & Savings'!W87","v":0},{"$f":"+'Sales & Savings'!X87","v":0},{"$f":"+'Sales & Savings'!Y87","v":0},{"$f":"+'Sales & Savings'!Z87","v":0},{"$f":"+'Sales & Savings'!AA87","v":0},{"$f":"+'Sales & Savings'!AB87","v":0},{"$f":"+'Sales & Savings'!AC87","v":0},{"$f":"+'Sales & Savings'!AD87","v":0},{"$f":"+'Sales & Savings'!AE87","v":0},{"$f":"+'Sales & Savings'!AF87","v":0},{"$f":"+'Sales & Savings'!AG87","v":0},{"$f":"+'Sales & Savings'!AH87","v":0},{"$f":"+'Sales & Savings'!AI87","v":0},{"$f":"+'Sales & Savings'!AJ87","v":0},{"$f":"+'Sales & Savings'!AK87","v":0}]
["","State Production Incentive, Electricity",null,{"$f":"+'Prod Incentives'!G22","v":0},{"$f":"+'Prod Incentives'!H22","v":0},{"$f":"+'Prod Incentives'!I22","v":0},{"$f":"+'Prod Incentives'!J22","v":0},{"$f":"+'Prod Incentives'!K22","v":0},{"$f":"+'Prod Incentives'!L22","v":0},{"$f":"+'Prod Incentives'!M22","v":0},{"$f":"+'Prod Incentives'!N22","v":0},{"$f":"+'Prod Incentives'!O22","v":0},{"$f":"+'Prod Incentives'!P22","v":0},{"$f":"+'Prod Incentives'!Q22","v":0},{"$f":"+'Prod Incentives'!R22","v":0},{"$f":"+'Prod Incentives'!S22","v":0},{"$f":"+'Prod Incentives'!T22","v":0},{"$f":"+'Prod Incentives'!U22","v":0},{"$f":"+'Prod Incentives'!V22","v":0},{"$f":"+'Prod Incentives'!W22","v":0},{"$f":"+'Prod Incentives'!X22","v":0},{"$f":"+'Prod Incentives'!Y22","v":0},{"$f":"+'Prod Incentives'!Z22","v":0},{"$f":"+'Prod Incentives'!AA22","v":0},{"$f":"+'Prod Incentives'!AB22","v":0},{"$f":"+'Prod Incentives'!AC22","v":0},{"$f":"+'Prod Incentives'!AD22","v":0},{"$f":"+'Prod Incentives'!AE22","v":0},{"$f":"+'Prod Incentives'!AF22","v":0},{"$f":"+'Prod Incentives'!AG22","v":0},{"$f":"+'Prod Incentives'!AH22","v":0},{"$f":"+'Prod Incentives'!AI22","v":0},{"$f":"+'Prod Incentives'!AJ22","v":0},{"$f":"+'Prod Incentives'!AK22","v":0}]
["","State Production Incentive, Thermal Savings",null,{"$f":"+'Prod Incentives'!G30","v":0},{"$f":"+'Prod Incentives'!H30","v":0},{"$f":"+'Prod Incentives'!I30","v":0},{"$f":"+'Prod Incentives'!J30","v":0},{"$f":"+'Prod Incentives'!K30","v":0},{"$f":"+'Prod Incentives'!L30","v":0},{"$f":"+'Prod Incentives'!M30","v":0},{"$f":"+'Prod Incentives'!N30","v":0},{"$f":"+'Prod Incentives'!O30","v":0},{"$f":"+'Prod Incentives'!P30","v":0},{"$f":"+'Prod Incentives'!Q30","v":0},{"$f":"+'Prod Incentives'!R30","v":0},{"$f":"+'Prod Incentives'!S30","v":0},{"$f":"+'Prod Incentives'!T30","v":0},{"$f":"+'Prod Incentives'!U30","v":0},{"$f":"+'Prod Incentives'!V30","v":0},{"$f":"+'Prod Incentives'!W30","v":0},{"$f":"+'Prod Incentives'!X30","v":0},{"$f":"+'Prod Incentives'!Y30","v":0},{"$f":"+'Prod Incentives'!Z30","v":0},{"$f":"+'Prod Incentives'!AA30","v":0},{"$f":"+'Prod Incentives'!AB30","v":0},{"$f":"+'Prod Incentives'!AC30","v":0},{"$f":"+'Prod Incentives'!AD30","v":0},{"$f":"+'Prod Incentives'!AE30","v":0},{"$f":"+'Prod Incentives'!AF30","v":0},{"$f":"+'Prod Incentives'!AG30","v":0},{"$f":"+'Prod Incentives'!AH30","v":0},{"$f":"+'Prod Incentives'!AI30","v":0},{"$f":"+'Prod Incentives'!AJ30","v":0},{"$f":"+'Prod Incentives'!AK30","v":0}]
["Hide"]
["","Total Income",null,{"$f":"SUM(D21:D33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(D34:AG34)","v":0}]
["","Income, Sales (Non-Escalated, w/o sensitivity factors)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O_Operating_Costs!AH34","v":0}]
["Hide",{"$f":"+B21","v":""},null,{"$f":"+'Sales & Savings'!G19","v":0},{"$f":"+'Sales & Savings'!H19","v":0},{"$f":"+'Sales & Savings'!I19","v":0},{"$f":"+'Sales & Savings'!J19","v":0},{"$f":"+'Sales & Savings'!K19","v":0},{"$f":"+'Sales & Savings'!L19","v":0},{"$f":"+'Sales & Savings'!M19","v":0},{"$f":"+'Sales & Savings'!N19","v":0},{"$f":"+'Sales & Savings'!O19","v":0},{"$f":"+'Sales & Savings'!P19","v":0},{"$f":"+'Sales & Savings'!Q19","v":0},{"$f":"+'Sales & Savings'!R19","v":0},{"$f":"+'Sales & Savings'!S19","v":0},{"$f":"+'Sales & Savings'!T19","v":0},{"$f":"+'Sales & Savings'!U19","v":0},{"$f":"+'Sales & Savings'!V19","v":0},{"$f":"+'Sales & Savings'!W19","v":0},{"$f":"+'Sales & Savings'!X19","v":0},{"$f":"+'Sales & Savings'!Y19","v":0},{"$f":"+'Sales & Savings'!Z19","v":0},{"$f":"+'Sales & Savings'!AA19","v":0},{"$f":"+'Sales & Savings'!AB19","v":0},{"$f":"+'Sales & Savings'!AC19","v":0},{"$f":"+'Sales & Savings'!AD19","v":0},{"$f":"+'Sales & Savings'!AE19","v":0},{"$f":"+'Sales & Savings'!AF19","v":0},{"$f":"+'Sales & Savings'!AG19","v":0},{"$f":"+'Sales & Savings'!AH19","v":0},{"$f":"+'Sales & Savings'!AI19","v":0},{"$f":"+'Sales & Savings'!AJ19","v":0},{"$f":"+'Sales & Savings'!AK19","v":0},{"$f":"+AI34-AI35","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G26","v":0},{"$f":"+'Sales & Savings'!H26","v":0},{"$f":"+'Sales & Savings'!I26","v":0},{"$f":"+'Sales & Savings'!J26","v":0},{"$f":"+'Sales & Savings'!K26","v":0},{"$f":"+'Sales & Savings'!L26","v":0},{"$f":"+'Sales & Savings'!M26","v":0},{"$f":"+'Sales & Savings'!N26","v":0},{"$f":"+'Sales & Savings'!O26","v":0},{"$f":"+'Sales & Savings'!P26","v":0},{"$f":"+'Sales & Savings'!Q26","v":0},{"$f":"+'Sales & Savings'!R26","v":0},{"$f":"+'Sales & Savings'!S26","v":0},{"$f":"+'Sales & Savings'!T26","v":0},{"$f":"+'Sales & Savings'!U26","v":0},{"$f":"+'Sales & Savings'!V26","v":0},{"$f":"+'Sales & Savings'!W26","v":0},{"$f":"+'Sales & Savings'!X26","v":0},{"$f":"+'Sales & Savings'!Y26","v":0},{"$f":"+'Sales & Savings'!Z26","v":0},{"$f":"+'Sales & Savings'!AA26","v":0},{"$f":"+'Sales & Savings'!AB26","v":0},{"$f":"+'Sales & Savings'!AC26","v":0},{"$f":"+'Sales & Savings'!AD26","v":0},{"$f":"+'Sales & Savings'!AE26","v":0},{"$f":"+'Sales & Savings'!AF26","v":0},{"$f":"+'Sales & Savings'!AG26","v":0},{"$f":"+'Sales & Savings'!AH26","v":0},{"$f":"+'Sales & Savings'!AI26","v":0},{"$f":"+'Sales & Savings'!AJ26","v":0},{"$f":"+'Sales & Savings'!AK26","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G34","v":0},{"$f":"+'Sales & Savings'!H34","v":0},{"$f":"+'Sales & Savings'!I34","v":0},{"$f":"+'Sales & Savings'!J34","v":0},{"$f":"+'Sales & Savings'!K34","v":0},{"$f":"+'Sales & Savings'!L34","v":0},{"$f":"+'Sales & Savings'!M34","v":0},{"$f":"+'Sales & Savings'!N34","v":0},{"$f":"+'Sales & Savings'!O34","v":0},{"$f":"+'Sales & Savings'!P34","v":0},{"$f":"+'Sales & Savings'!Q34","v":0},{"$f":"+'Sales & Savings'!R34","v":0},{"$f":"+'Sales & Savings'!S34","v":0},{"$f":"+'Sales & Savings'!T34","v":0},{"$f":"+'Sales & Savings'!U34","v":0},{"$f":"+'Sales & Savings'!V34","v":0},{"$f":"+'Sales & Savings'!W34","v":0},{"$f":"+'Sales & Savings'!X34","v":0},{"$f":"+'Sales & Savings'!Y34","v":0},{"$f":"+'Sales & Savings'!Z34","v":0},{"$f":"+'Sales & Savings'!AA34","v":0},{"$f":"+'Sales & Savings'!AB34","v":0},{"$f":"+'Sales & Savings'!AC34","v":0},{"$f":"+'Sales & Savings'!AD34","v":0},{"$f":"+'Sales & Savings'!AE34","v":0},{"$f":"+'Sales & Savings'!AF34","v":0},{"$f":"+'Sales & Savings'!AG34","v":0},{"$f":"+'Sales & Savings'!AH34","v":0},{"$f":"+'Sales & Savings'!AI34","v":0},{"$f":"+'Sales & Savings'!AJ34","v":0},{"$f":"+'Sales & Savings'!AK34","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G41","v":0},{"$f":"+'Sales & Savings'!H41","v":0},{"$f":"+'Sales & Savings'!I41","v":0},{"$f":"+'Sales & Savings'!J41","v":0},{"$f":"+'Sales & Savings'!K41","v":0},{"$f":"+'Sales & Savings'!L41","v":0},{"$f":"+'Sales & Savings'!M41","v":0},{"$f":"+'Sales & Savings'!N41","v":0},{"$f":"+'Sales & Savings'!O41","v":0},{"$f":"+'Sales & Savings'!P41","v":0},{"$f":"+'Sales & Savings'!Q41","v":0},{"$f":"+'Sales & Savings'!R41","v":0},{"$f":"+'Sales & Savings'!S41","v":0},{"$f":"+'Sales & Savings'!T41","v":0},{"$f":"+'Sales & Savings'!U41","v":0},{"$f":"+'Sales & Savings'!V41","v":0},{"$f":"+'Sales & Savings'!W41","v":0},{"$f":"+'Sales & Savings'!X41","v":0},{"$f":"+'Sales & Savings'!Y41","v":0},{"$f":"+'Sales & Savings'!Z41","v":0},{"$f":"+'Sales & Savings'!AA41","v":0},{"$f":"+'Sales & Savings'!AB41","v":0},{"$f":"+'Sales & Savings'!AC41","v":0},{"$f":"+'Sales & Savings'!AD41","v":0},{"$f":"+'Sales & Savings'!AE41","v":0},{"$f":"+'Sales & Savings'!AF41","v":0},{"$f":"+'Sales & Savings'!AG41","v":0},{"$f":"+'Sales & Savings'!AH41","v":0},{"$f":"+'Sales & Savings'!AI41","v":0},{"$f":"+'Sales & Savings'!AJ41","v":0},{"$f":"+'Sales & Savings'!AK41","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G48","v":0},{"$f":"+'Sales & Savings'!H48","v":0},{"$f":"+'Sales & Savings'!I48","v":0},{"$f":"+'Sales & Savings'!J48","v":0},{"$f":"+'Sales & Savings'!K48","v":0},{"$f":"+'Sales & Savings'!L48","v":0},{"$f":"+'Sales & Savings'!M48","v":0},{"$f":"+'Sales & Savings'!N48","v":0},{"$f":"+'Sales & Savings'!O48","v":0},{"$f":"+'Sales & Savings'!P48","v":0},{"$f":"+'Sales & Savings'!Q48","v":0},{"$f":"+'Sales & Savings'!R48","v":0},{"$f":"+'Sales & Savings'!S48","v":0},{"$f":"+'Sales & Savings'!T48","v":0},{"$f":"+'Sales & Savings'!U48","v":0},{"$f":"+'Sales & Savings'!V48","v":0},{"$f":"+'Sales & Savings'!W48","v":0},{"$f":"+'Sales & Savings'!X48","v":0},{"$f":"+'Sales & Savings'!Y48","v":0},{"$f":"+'Sales & Savings'!Z48","v":0},{"$f":"+'Sales & Savings'!AA48","v":0},{"$f":"+'Sales & Savings'!AB48","v":0},{"$f":"+'Sales & Savings'!AC48","v":0},{"$f":"+'Sales & Savings'!AD48","v":0},{"$f":"+'Sales & Savings'!AE48","v":0},{"$f":"+'Sales & Savings'!AF48","v":0},{"$f":"+'Sales & Savings'!AG48","v":0},{"$f":"+'Sales & Savings'!AH48","v":0},{"$f":"+'Sales & Savings'!AI48","v":0},{"$f":"+'Sales & Savings'!AJ48","v":0},{"$f":"+'Sales & Savings'!AK48","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G55","v":0},{"$f":"+'Sales & Savings'!H55","v":0},{"$f":"+'Sales & Savings'!I55","v":0},{"$f":"+'Sales & Savings'!J55","v":0},{"$f":"+'Sales & Savings'!K55","v":0},{"$f":"+'Sales & Savings'!L55","v":0},{"$f":"+'Sales & Savings'!M55","v":0},{"$f":"+'Sales & Savings'!N55","v":0},{"$f":"+'Sales & Savings'!O55","v":0},{"$f":"+'Sales & Savings'!P55","v":0},{"$f":"+'Sales & Savings'!Q55","v":0},{"$f":"+'Sales & Savings'!R55","v":0},{"$f":"+'Sales & Savings'!S55","v":0},{"$f":"+'Sales & Savings'!T55","v":0},{"$f":"+'Sales & Savings'!U55","v":0},{"$f":"+'Sales & Savings'!V55","v":0},{"$f":"+'Sales & Savings'!W55","v":0},{"$f":"+'Sales & Savings'!X55","v":0},{"$f":"+'Sales & Savings'!Y55","v":0},{"$f":"+'Sales & Savings'!Z55","v":0},{"$f":"+'Sales & Savings'!AA55","v":0},{"$f":"+'Sales & Savings'!AB55","v":0},{"$f":"+'Sales & Savings'!AC55","v":0},{"$f":"+'Sales & Savings'!AD55","v":0},{"$f":"+'Sales & Savings'!AE55","v":0},{"$f":"+'Sales & Savings'!AF55","v":0},{"$f":"+'Sales & Savings'!AG55","v":0},{"$f":"+'Sales & Savings'!AH55","v":0},{"$f":"+'Sales & Savings'!AI55","v":0},{"$f":"+'Sales & Savings'!AJ55","v":0},{"$f":"+'Sales & Savings'!AK55","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G62","v":0},{"$f":"+'Sales & Savings'!H62","v":0},{"$f":"+'Sales & Savings'!I62","v":0},{"$f":"+'Sales & Savings'!J62","v":0},{"$f":"+'Sales & Savings'!K62","v":0},{"$f":"+'Sales & Savings'!L62","v":0},{"$f":"+'Sales & Savings'!M62","v":0},{"$f":"+'Sales & Savings'!N62","v":0},{"$f":"+'Sales & Savings'!O62","v":0},{"$f":"+'Sales & Savings'!P62","v":0},{"$f":"+'Sales & Savings'!Q62","v":0},{"$f":"+'Sales & Savings'!R62","v":0},{"$f":"+'Sales & Savings'!S62","v":0},{"$f":"+'Sales & Savings'!T62","v":0},{"$f":"+'Sales & Savings'!U62","v":0},{"$f":"+'Sales & Savings'!V62","v":0},{"$f":"+'Sales & Savings'!W62","v":0},{"$f":"+'Sales & Savings'!X62","v":0},{"$f":"+'Sales & Savings'!Y62","v":0},{"$f":"+'Sales & Savings'!Z62","v":0},{"$f":"+'Sales & Savings'!AA62","v":0},{"$f":"+'Sales & Savings'!AB62","v":0},{"$f":"+'Sales & Savings'!AC62","v":0},{"$f":"+'Sales & Savings'!AD62","v":0},{"$f":"+'Sales & Savings'!AE62","v":0},{"$f":"+'Sales & Savings'!AF62","v":0},{"$f":"+'Sales & Savings'!AG62","v":0},{"$f":"+'Sales & Savings'!AH62","v":0},{"$f":"+'Sales & Savings'!AI62","v":0},{"$f":"+'Sales & Savings'!AJ62","v":0},{"$f":"+'Sales & Savings'!AK62","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G69","v":0},{"$f":"+'Sales & Savings'!H69","v":0},{"$f":"+'Sales & Savings'!I69","v":0},{"$f":"+'Sales & Savings'!J69","v":0},{"$f":"+'Sales & Savings'!K69","v":0},{"$f":"+'Sales & Savings'!L69","v":0},{"$f":"+'Sales & Savings'!M69","v":0},{"$f":"+'Sales & Savings'!N69","v":0},{"$f":"+'Sales & Savings'!O69","v":0},{"$f":"+'Sales & Savings'!P69","v":0},{"$f":"+'Sales & Savings'!Q69","v":0},{"$f":"+'Sales & Savings'!R69","v":0},{"$f":"+'Sales & Savings'!S69","v":0},{"$f":"+'Sales & Savings'!T69","v":0},{"$f":"+'Sales & Savings'!U69","v":0},{"$f":"+'Sales & Savings'!V69","v":0},{"$f":"+'Sales & Savings'!W69","v":0},{"$f":"+'Sales & Savings'!X69","v":0},{"$f":"+'Sales & Savings'!Y69","v":0},{"$f":"+'Sales & Savings'!Z69","v":0},{"$f":"+'Sales & Savings'!AA69","v":0},{"$f":"+'Sales & Savings'!AB69","v":0},{"$f":"+'Sales & Savings'!AC69","v":0},{"$f":"+'Sales & Savings'!AD69","v":0},{"$f":"+'Sales & Savings'!AE69","v":0},{"$f":"+'Sales & Savings'!AF69","v":0},{"$f":"+'Sales & Savings'!AG69","v":0},{"$f":"+'Sales & Savings'!AH69","v":0},{"$f":"+'Sales & Savings'!AI69","v":0},{"$f":"+'Sales & Savings'!AJ69","v":0},{"$f":"+'Sales & Savings'!AK69","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G76","v":0},{"$f":"+'Sales & Savings'!H76","v":0},{"$f":"+'Sales & Savings'!I76","v":0},{"$f":"+'Sales & Savings'!J76","v":0},{"$f":"+'Sales & Savings'!K76","v":0},{"$f":"+'Sales & Savings'!L76","v":0},{"$f":"+'Sales & Savings'!M76","v":0},{"$f":"+'Sales & Savings'!N76","v":0},{"$f":"+'Sales & Savings'!O76","v":0},{"$f":"+'Sales & Savings'!P76","v":0},{"$f":"+'Sales & Savings'!Q76","v":0},{"$f":"+'Sales & Savings'!R76","v":0},{"$f":"+'Sales & Savings'!S76","v":0},{"$f":"+'Sales & Savings'!T76","v":0},{"$f":"+'Sales & Savings'!U76","v":0},{"$f":"+'Sales & Savings'!V76","v":0},{"$f":"+'Sales & Savings'!W76","v":0},{"$f":"+'Sales & Savings'!X76","v":0},{"$f":"+'Sales & Savings'!Y76","v":0},{"$f":"+'Sales & Savings'!Z76","v":0},{"$f":"+'Sales & Savings'!AA76","v":0},{"$f":"+'Sales & Savings'!AB76","v":0},{"$f":"+'Sales & Savings'!AC76","v":0},{"$f":"+'Sales & Savings'!AD76","v":0},{"$f":"+'Sales & Savings'!AE76","v":0},{"$f":"+'Sales & Savings'!AF76","v":0},{"$f":"+'Sales & Savings'!AG76","v":0},{"$f":"+'Sales & Savings'!AH76","v":0},{"$f":"+'Sales & Savings'!AI76","v":0},{"$f":"+'Sales & Savings'!AJ76","v":0},{"$f":"+'Sales & Savings'!AK76","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G86","v":0},{"$f":"+'Sales & Savings'!H86","v":0},{"$f":"+'Sales & Savings'!I86","v":0},{"$f":"+'Sales & Savings'!J86","v":0},{"$f":"+'Sales & Savings'!K86","v":0},{"$f":"+'Sales & Savings'!L86","v":0},{"$f":"+'Sales & Savings'!M86","v":0},{"$f":"+'Sales & Savings'!N86","v":0},{"$f":"+'Sales & Savings'!O86","v":0},{"$f":"+'Sales & Savings'!P86","v":0},{"$f":"+'Sales & Savings'!Q86","v":0},{"$f":"+'Sales & Savings'!R86","v":0},{"$f":"+'Sales & Savings'!S86","v":0},{"$f":"+'Sales & Savings'!T86","v":0},{"$f":"+'Sales & Savings'!U86","v":0},{"$f":"+'Sales & Savings'!V86","v":0},{"$f":"+'Sales & Savings'!W86","v":0},{"$f":"+'Sales & Savings'!X86","v":0},{"$f":"+'Sales & Savings'!Y86","v":0},{"$f":"+'Sales & Savings'!Z86","v":0},{"$f":"+'Sales & Savings'!AA86","v":0},{"$f":"+'Sales & Savings'!AB86","v":0},{"$f":"+'Sales & Savings'!AC86","v":0},{"$f":"+'Sales & Savings'!AD86","v":0},{"$f":"+'Sales & Savings'!AE86","v":0},{"$f":"+'Sales & Savings'!AF86","v":0},{"$f":"+'Sales & Savings'!AG86","v":0},{"$f":"+'Sales & Savings'!AH86","v":0},{"$f":"+'Sales & Savings'!AI86","v":0},{"$f":"+'Sales & Savings'!AJ86","v":0},{"$f":"+'Sales & Savings'!AK86","v":0}]
["","State Production Incentive, Electricity",null,{"$f":"+'Prod Incentives'!G20","v":0},{"$f":"+'Prod Incentives'!H20","v":0},{"$f":"+'Prod Incentives'!I20","v":0},{"$f":"+'Prod Incentives'!J20","v":0},{"$f":"+'Prod Incentives'!K20","v":0},{"$f":"+'Prod Incentives'!L20","v":0},{"$f":"+'Prod Incentives'!M20","v":0},{"$f":"+'Prod Incentives'!N20","v":0},{"$f":"+'Prod Incentives'!O20","v":0},{"$f":"+'Prod Incentives'!P20","v":0},{"$f":"+'Prod Incentives'!Q20","v":0},{"$f":"+'Prod Incentives'!R20","v":0},{"$f":"+'Prod Incentives'!S20","v":0},{"$f":"+'Prod Incentives'!T20","v":0},{"$f":"+'Prod Incentives'!U20","v":0},{"$f":"+'Prod Incentives'!V20","v":0},{"$f":"+'Prod Incentives'!W20","v":0},{"$f":"+'Prod Incentives'!X20","v":0},{"$f":"+'Prod Incentives'!Y20","v":0},{"$f":"+'Prod Incentives'!Z20","v":0},{"$f":"+'Prod Incentives'!AA20","v":0},{"$f":"+'Prod Incentives'!AB20","v":0},{"$f":"+'Prod Incentives'!AC20","v":0},{"$f":"+'Prod Incentives'!AD20","v":0},{"$f":"+'Prod Incentives'!AE20","v":0},{"$f":"+'Prod Incentives'!AF20","v":0},{"$f":"+'Prod Incentives'!AG20","v":0},{"$f":"+'Prod Incentives'!AH20","v":0},{"$f":"+'Prod Incentives'!AI20","v":0},{"$f":"+'Prod Incentives'!AJ20","v":0},{"$f":"+'Prod Incentives'!AK20","v":0}]
["","State Production Incentive, Thermal Savings",null,{"$f":"+'Prod Incentives'!G28","v":0},{"$f":"+'Prod Incentives'!H28","v":0},{"$f":"+'Prod Incentives'!I28","v":0},{"$f":"+'Prod Incentives'!J28","v":0},{"$f":"+'Prod Incentives'!K28","v":0},{"$f":"+'Prod Incentives'!L28","v":0},{"$f":"+'Prod Incentives'!M28","v":0},{"$f":"+'Prod Incentives'!N28","v":0},{"$f":"+'Prod Incentives'!O28","v":0},{"$f":"+'Prod Incentives'!P28","v":0},{"$f":"+'Prod Incentives'!Q28","v":0},{"$f":"+'Prod Incentives'!R28","v":0},{"$f":"+'Prod Incentives'!S28","v":0},{"$f":"+'Prod Incentives'!T28","v":0},{"$f":"+'Prod Incentives'!U28","v":0},{"$f":"+'Prod Incentives'!V28","v":0},{"$f":"+'Prod Incentives'!W28","v":0},{"$f":"+'Prod Incentives'!X28","v":0},{"$f":"+'Prod Incentives'!Y28","v":0},{"$f":"+'Prod Incentives'!Z28","v":0},{"$f":"+'Prod Incentives'!AA28","v":0},{"$f":"+'Prod Incentives'!AB28","v":0},{"$f":"+'Prod Incentives'!AC28","v":0},{"$f":"+'Prod Incentives'!AD28","v":0},{"$f":"+'Prod Incentives'!AE28","v":0},{"$f":"+'Prod Incentives'!AF28","v":0},{"$f":"+'Prod Incentives'!AG28","v":0},{"$f":"+'Prod Incentives'!AH28","v":0},{"$f":"+'Prod Incentives'!AI28","v":0},{"$f":"+'Prod Incentives'!AJ28","v":0},{"$f":"+'Prod Incentives'!AK28","v":0}]
["Hide"]
["Bottom","Total Income",null,{"$f":"SUM(D36:D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]

{"sheet":"O_IncomeStatement (Tax)","index":29,"n_rows":145,"n_cols":33,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Income Statement for Tax Purposes",null,null,null,"©2009","Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,"PRO FORMA INCOME STATEMENT (TAX)",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
[null,"Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
[null,null,{"$f":"General!D21","v":2014},{"$f":"C6+1","v":2015},{"$f":"D6+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+S7+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Income Statement (Tax Calculation)"]
[null,"(+) Revenue",{"$f":"+C53+C68","v":0},{"$f":"+D53+D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Cost of Sales",{"$f":"IFERROR(-C79,\"\")","v":53640},{"$f":"IFERROR(-D79,\"\")","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"Gross Income (Profit)",{"$f":"SUM(C9:C10)","v":53640},55322.74,57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Operating Expense",{"$f":"-C85","v":0},{"$f":"-D85","v":0},{"$f":"-E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-T85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AG85","v":0}]
[null,"EBITDA",{"$f":"IFERROR(+C9+C10+C12,\"\")","v":53640},55322.74,57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Depreciation (Tax)",{"$f":"-Depreciation!D40","v":0},{"$f":"-Depreciation!E40","v":0},{"$f":"-Depreciation!F40","v":0},{"$f":"-Depreciation!G40","v":0},{"$f":"-Depreciation!H40","v":0},{"$f":"-Depreciation!I40","v":0},{"$f":"-Depreciation!J40","v":0},{"$f":"-Depreciation!K40","v":0},{"$f":"-Depreciation!L40","v":0},{"$f":"-Depreciation!M40","v":0},{"$f":"-Depreciation!N40","v":0},{"$f":"-Depreciation!O40","v":0},{"$f":"-Depreciation!P40","v":0},{"$f":"-Depreciation!Q40","v":0},{"$f":"-Depreciation!R40","v":0},{"$f":"-Depreciation!S40","v":0},{"$f":"-Depreciation!T40","v":0},{"$f":"-Depreciation!U40","v":0},{"$f":"-Depreciation!V40","v":0},{"$f":"-Depreciation!W40","v":0},{"$f":"-Depreciation!X40","v":0},{"$f":"-Depreciation!Y40","v":0},{"$f":"-Depreciation!Z40","v":0},{"$f":"-Depreciation!AA40","v":0},{"$f":"-Depreciation!AB40","v":0},{"$f":"-Depreciation!AC40","v":0},{"$f":"-Depreciation!AD40","v":0},{"$f":"-Depreciation!AE40","v":0},{"$f":"-Depreciation!AF40","v":0},{"$f":"-Depreciation!AG40","v":0},{"$f":"-Depreciation!AH40","v":0}]
[null,"Operating Income (EBIT)",{"$f":"IFERROR(+C13+C14,\"\")","v":53640},{"$f":"IFERROR(+D13+D14,\"\")","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Interest Expense",{"$f":"+'Funding Schedule'!B70","v":-1949.5548337699022},{"$f":"+'Funding Schedule'!C70","v":-3355.1436416159695},{"$f":"+'Funding Schedule'!D70","v":-2591.4563417954628},{"$f":"+'Funding Schedule'!E70","v":-1796.6552430720205},{"$f":"+'Funding Schedule'!F70","v":-969.47272127224005},{"$f":"+'Funding Schedule'!G70","v":-170.18288340584752},{"$f":"+'Funding Schedule'!H70","v":0},{"$f":"+'Funding Schedule'!I70","v":0},{"$f":"+'Funding Schedule'!J70","v":0},{"$f":"+'Funding Schedule'!K70","v":0},{"$f":"+'Funding Schedule'!L70","v":0},{"$f":"+'Funding Schedule'!M70","v":0},{"$f":"+'Funding Schedule'!N70","v":0},{"$f":"+'Funding Schedule'!O70","v":0},{"$f":"+'Funding Schedule'!P70","v":0},{"$f":"+'Funding Schedule'!Q70","v":0},{"$f":"+'Funding Schedule'!R70","v":0},{"$f":"+'Funding Schedule'!S70","v":0},{"$f":"+'Funding Schedule'!T70","v":0},{"$f":"+'Funding Schedule'!U70","v":0},{"$f":"+'Funding Schedule'!V70","v":0},{"$f":"+'Funding Schedule'!W70","v":0},{"$f":"+'Funding Schedule'!X70","v":0},{"$f":"+'Funding Schedule'!Y70","v":0},{"$f":"+'Funding Schedule'!Z70","v":0},{"$f":"+'Funding Schedule'!AA70","v":0},{"$f":"+'Funding Schedule'!AB70","v":0},{"$f":"+'Funding Schedule'!AC70","v":0},{"$f":"+'Funding Schedule'!AD70","v":0},{"$f":"+'Funding Schedule'!AE70","v":0},{"$f":"+'Funding Schedule'!AF70","v":0}]
[null,"(+) Interest Income",null,{"$f":"IFERROR('Cash Accounts'!C63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!D63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!E63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!F63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!G63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!H63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!I63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!J63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!K63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!L63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!M63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!N63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!O63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!P63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!Q63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!R63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!S63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!T63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!U63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!V63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!W63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!X63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!Y63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!Z63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AA63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AB63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AC63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AD63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AE63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!AF63,\"\")","v":0}]
[null,"(-) Finance Charges",{"$f":"+'Funding Schedule'!B73","v":-1000},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[null,"Net Profit Before Taxes",{"$f":"+SUM(C15:C18)","v":50690.4451662301},{"$f":"SUM(D15:D18)","v":51967.596358384028},{"$f":"SUM(E15:E18)","v":54464.050198204524},57043.006505667996,59707.12606520149,62397.559346287097,{"$f":"SUM(I15:I18)","v":64514.548440075596},66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,{"$f":"SUM(W15:W18)","v":98508.218669229158},101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Income Taxes",{"$f":"-'Taxes & Fees'!C53","v":0},{"$f":"-'Taxes & Fees'!D53","v":0},{"$f":"-'Taxes & Fees'!E53","v":0},{"$f":"-'Taxes & Fees'!F53","v":0},{"$f":"-'Taxes & Fees'!G53","v":0},{"$f":"-'Taxes & Fees'!H53","v":0},{"$f":"-'Taxes & Fees'!I53","v":0},{"$f":"-'Taxes & Fees'!J53","v":0},{"$f":"-'Taxes & Fees'!K53","v":0},{"$f":"-'Taxes & Fees'!L53","v":0},{"$f":"-'Taxes & Fees'!M53","v":0},{"$f":"-'Taxes & Fees'!N53","v":0},{"$f":"-'Taxes & Fees'!O53","v":0},{"$f":"-'Taxes & Fees'!P53","v":0},{"$f":"-'Taxes & Fees'!Q53","v":0},{"$f":"-'Taxes & Fees'!R53","v":0},{"$f":"-'Taxes & Fees'!S53","v":0},{"$f":"-'Taxes & Fees'!T53","v":0},{"$f":"-'Taxes & Fees'!U53","v":0},{"$f":"-'Taxes & Fees'!V53","v":0},{"$f":"-'Taxes & Fees'!W53","v":0},{"$f":"-'Taxes & Fees'!X53","v":0},{"$f":"-'Taxes & Fees'!Y53","v":0},{"$f":"-'Taxes & Fees'!Z53","v":0},{"$f":"-'Taxes & Fees'!AA53","v":0},{"$f":"-'Taxes & Fees'!AB53","v":0},{"$f":"-'Taxes & Fees'!AC53","v":0},{"$f":"-'Taxes & Fees'!AD53","v":0},{"$f":"-'Taxes & Fees'!AE53","v":0},{"$f":"-'Taxes & Fees'!AF53","v":0},{"$f":"-'Taxes & Fees'!AG53","v":0}]
[null,"Net Profit After Taxes",{"$f":"+C19+C20","v":50690.4451662301},{"$f":"+D19+D20","v":51967.596358384028},{"$f":"+E19+E20","v":54464.050198204524},57043.006505667996,59707.12606520149,62397.559346287097,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,{"$f":"+T19+T20","v":90052.440293364823},{"$f":"+U19+U20","v":92792.776310280999},{"$f":"+V19+V20","v":95610.727003190797},{"$f":"+W19+W20","v":98508.218669229158},101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Dividends",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[null,"Retained Earnings",{"$f":"+C21+C22","v":50690.4451662301},{"$f":"+D21+D22","v":51967.596358384028},{"$f":"+E21+E22","v":54464.050198204524},57043.006505667996,59707.12606520149,62397.559346287097,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,{"$f":"+T21+T22","v":90052.440293364823},{"$f":"+U21+U22","v":92792.776310280999},{"$f":"+V21+V22","v":95610.727003190797},{"$f":"+W21+W22","v":98508.218669229158},101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
["TopForm","Revenues (Detail)"]
[{"$f":"IF(AND(SUM(C25:AG25)=0,OR(B25=0,B25=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(CONCATENATE(B40,B55)=\"0\",CONCATENATE(B40,B55)=\"\"),\"\",CONCATENATE(B40,B55))","v":""},{"$f":"IFERROR(C40+C55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(SUM(C26:AG26)=0,OR(B26=0,B26=\"\")),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(CONCATENATE(B41,B56)=\"0\",CONCATENATE(B41,B56)=\"\"),\"\",CONCATENATE(B41,B56))","v":""},{"$f":"IFERROR(C41+C56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C42+C57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C43+C58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C44+C59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C45+C60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C46+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C47+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C48+C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Income",{"$f":"C49+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","State Production Incentive, Electricity",{"$f":"C50+C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","State Production Incentive, Thermal Savings",{"$f":"C51+C66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Interest Income",{"$f":"C52+C67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Sub-total",{"$f":"C53+C68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Taxable Revenues (Detail)"]
["Hide",{"$f":"IF($D$138=$B$137,D$136,\"\")","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!D21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!E21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!F21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!G21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!H21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!I21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!J21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!K21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!L21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!M21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!N21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!O21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!P21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!Q21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!R21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!S21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!T21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!U21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!V21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!W21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!X21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!Y21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!Z21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AA21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AB21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AC21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AD21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AE21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AF21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AG21,0)","v":0},{"$f":"IF($D$138=$B$137,+O_Operating_Income!AH21,0)","v":0}]
["Hide",{"$f":"IF($E$138=$B$137,E$136,\"\")","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!D$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!E$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!F$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!G$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!H$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!I$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!J$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!K$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!L$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!M$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!N$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!O$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!P$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!Q$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!R$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!S$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!T$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!U$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!V$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!W$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!X$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!Y$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!Z$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AA$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AB$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AC$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AD$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AE$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AF$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AG$22,0)","v":0},{"$f":"IF($E$138=$B$137,+O_Operating_Income!AH$22,0)","v":0}]
["Hide",{"$f":"IF($F$138=$B$137,F$136,\"\")","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!D$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!E$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!F$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!G$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!H$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!I$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!J$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!K$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!L$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!M$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!N$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!O$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!P$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!Q$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!R$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!S$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!T$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!U$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!V$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!W$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!X$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!Y$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!Z$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AA$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AB$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AC$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AD$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AE$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AF$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AG$23,0)","v":0},{"$f":"IF($F$138=$B$137,+O_Operating_Income!AH$23,0)","v":0}]
["Hide",{"$f":"IF($G$138=$B$137,G$136,\"\")","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!D$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!E$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!F$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!G$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!H$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!I$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!J$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!K$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!L$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!M$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!N$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!O$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!P$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!Q$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!R$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!S$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!T$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!U$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!V$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!W$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!X$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!Y$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!Z$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AA$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AB$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AC$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AD$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AE$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AF$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AG$24,0)","v":0},{"$f":"IF($G$138=$B$137,+O_Operating_Income!AH$24,0)","v":0}]
["Hide",{"$f":"IF($H$138=$B$137,H$136,\"\")","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!D$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!E$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!F$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!G$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!H$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!I$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!J$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!K$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!L$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!M$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!N$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!O$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!P$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!Q$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!R$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!S$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!T$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!U$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!V$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!W$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!X$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!Y$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!Z$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AA$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AB$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AC$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AD$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AE$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AF$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AG$25,0)","v":0},{"$f":"IF($H$138=$B$137,+O_Operating_Income!AH$25,0)","v":0}]
["Hide",{"$f":"IF($I$138=$B$137,I$136,\"\")","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!D$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!E$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!F$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!G$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!H$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!I$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!J$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!K$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!L$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!M$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!N$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!O$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!P$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!Q$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!R$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!S$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!T$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!U$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!V$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!W$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!X$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!Y$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!Z$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AA$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AB$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AC$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AD$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AE$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AF$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AG$26,0)","v":0},{"$f":"IF($I$138=$B$137,+O_Operating_Income!AH$26,0)","v":0}]
["Hide",{"$f":"IF($J$138=$B$137,J$136,\"\")","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!D$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!E$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!F$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!G$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!H$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!I$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!J$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!K$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!L$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!M$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!N$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!O$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!P$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!Q$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!R$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!S$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!T$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!U$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!V$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!W$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!X$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!Y$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!Z$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AA$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AB$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AC$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AD$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AE$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AF$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AG$27,0)","v":0},{"$f":"IF($J$138=$B$137,+O_Operating_Income!AH$27,0)","v":0}]
["Hide",{"$f":"IF($K$138=$B$137,K$136,\"\")","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!D$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!E$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!F$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!G$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!H$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!I$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!J$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!K$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!L$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!M$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!N$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!O$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!P$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!Q$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!R$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!S$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!T$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!U$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!V$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!W$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!X$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!Y$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!Z$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AA$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AB$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AC$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AD$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AE$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AF$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AG$28,0)","v":0},{"$f":"IF($K$138=$B$137,+O_Operating_Income!AH$28,0)","v":0}]
["Hide",{"$f":"IF($L$138=$B$137,L$136,\"\")","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!D$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!E$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!F$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!G$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!H$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!I$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!J$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!K$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!L$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!M$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!N$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!O$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!P$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!Q$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!R$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!S$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!T$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!U$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!V$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!W$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!X$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!Y$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!Z$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AA$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AB$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AC$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AD$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AE$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AF$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AG$29,0)","v":0},{"$f":"IF($L$138=$B$137,+O_Operating_Income!AH$29,0)","v":0}]
["",{"$f":"IF($M$138=$B$137,\"Other Income\",\"\")","v":"Other Income"},{"$f":"IF($M$138=$B$137,+O_Operating_Income!D$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!E$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!F$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!G$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!H$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!I$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!J$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!K$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!L$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!M$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!N$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!O$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!P$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!Q$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!R$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!S$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!T$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!U$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!V$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!W$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!X$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!Y$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!Z$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AA$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AB$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AC$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AD$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AE$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AF$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AG$30,0)","v":0},{"$f":"IF($M$138=$B$137,+O_Operating_Income!AH$30,0)","v":0}]
["",{"$f":"IF($N$138=$B$137,N$136,\"\")","v":"State Production Incentive, Electricity"},{"$f":"IF($N$138=$B$137,+O_Operating_Income!D$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!E$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!F$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!G$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!H$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!I$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!J$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!K$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!L$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!M$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!N$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!O$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!P$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!Q$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!R$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!S$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!T$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!U$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!V$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!W$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!X$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!Y$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!Z$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AA$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AB$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AC$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AD$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AE$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AF$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AG$31,0)","v":0},{"$f":"IF($N$138=$B$137,+O_Operating_Income!AH$31,0)","v":0}]
["Hide",{"$f":"IF($O$138=$B$137,O$136,\"\")","v":""},{"$f":"IF($O$138=$B$137,+O_Operating_Income!D$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!E$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!F$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!G$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!H$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!I$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!J$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!K$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!L$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!M$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!N$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!O$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!P$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!Q$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!R$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!S$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!T$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!U$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!V$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!W$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!X$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!Y$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!Z$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AA$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AB$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AC$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AD$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AE$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AF$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AG$32,0)","v":0},{"$f":"IF($O$138=$B$137,+O_Operating_Income!AH$32,0)","v":0}]
["","Interest Income",{"$f":"+O_Operating_Income!D$33","v":0},{"$f":"+O_Operating_Income!E$33","v":0},{"$f":"+O_Operating_Income!F$33","v":0},{"$f":"+O_Operating_Income!G$33","v":0},{"$f":"+O_Operating_Income!H$33","v":0},{"$f":"+O_Operating_Income!I$33","v":0},{"$f":"+O_Operating_Income!J$33","v":0},{"$f":"+O_Operating_Income!K$33","v":0},{"$f":"+O_Operating_Income!L$33","v":0},{"$f":"+O_Operating_Income!M$33","v":0},{"$f":"+O_Operating_Income!N$33","v":0},{"$f":"+O_Operating_Income!O$33","v":0},{"$f":"+O_Operating_Income!P$33","v":0},{"$f":"+O_Operating_Income!Q$33","v":0},{"$f":"+O_Operating_Income!R$33","v":0},{"$f":"+O_Operating_Income!S$33","v":0},{"$f":"+O_Operating_Income!T$33","v":0},{"$f":"+O_Operating_Income!U$33","v":0},{"$f":"+O_Operating_Income!V$33","v":0},{"$f":"+O_Operating_Income!W$33","v":0},{"$f":"+O_Operating_Income!X$33","v":0},{"$f":"+O_Operating_Income!Y$33","v":0},{"$f":"+O_Operating_Income!Z$33","v":0},{"$f":"+O_Operating_Income!AA$33","v":0},{"$f":"+O_Operating_Income!AB$33","v":0},{"$f":"+O_Operating_Income!AC$33","v":0},{"$f":"+O_Operating_Income!AD$33","v":0},{"$f":"+O_Operating_Income!AE$33","v":0},{"$f":"+O_Operating_Income!AF$33","v":0},{"$f":"+O_Operating_Income!AG$33","v":0},{"$f":"+O_Operating_Income!AH$33","v":0}]
["","Sub-total",{"$f":"SUM(C40:C52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Non-Taxable Revenues (Detail)"]
["Hide",{"$f":"IF($D$138=$B$138,D$136,\"\")","v":""},{"$f":"IF($D$138=$B$138,+O_Operating_Income!D21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!E21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!F21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!G21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!H21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!I21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!J21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!K21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!L21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!M21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!N21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!O21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!P21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!Q21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!R21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!S21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!T21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!U21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!V21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!W21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!X21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!Y21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!Z21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AA21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AB21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AC21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AD21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AE21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AF21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AG21,0)","v":0},{"$f":"IF($D$138=$B$138,+O_Operating_Income!AH21,0)","v":0}]
["Hide",{"$f":"IF($E$138=$B$138,E$136,\"\")","v":""},{"$f":"IF($E$138=$B$138,+O_Operating_Income!D22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!E22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!F22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!G22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!H22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!I22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!J22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!K22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!L22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!M22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!N22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!O22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!P22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!Q22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!R22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!S22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!T22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!U22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!V22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!W22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!X22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!Y22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!Z22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AA22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AB22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AC22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AD22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AE22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AF22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AG22,0)","v":0},{"$f":"IF($E$138=$B$138,+O_Operating_Income!AH22,0)","v":0}]
["Hide",{"$f":"IF($F$138=$B$138,F$136,\"\")","v":""},{"$f":"IF($F$138=$B$138,+O_Operating_Income!D23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!E23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!F23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!G23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!H23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!I23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!J23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!K23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!L23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!M23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!N23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!O23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!P23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!Q23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!R23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!S23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!T23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!U23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!V23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!W23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!X23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!Y23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!Z23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AA23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AB23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AC23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AD23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AE23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AF23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AG23,0)","v":0},{"$f":"IF($F$138=$B$138,+O_Operating_Income!AH23,0)","v":0}]
["Hide",{"$f":"IF($G$138=$B$138,G$136,\"\")","v":""},{"$f":"IF($G$138=$B$138,+O_Operating_Income!D24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!E24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!F24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!G24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!H24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!I24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!J24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!K24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!L24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!M24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!N24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!O24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!P24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!Q24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!R24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!S24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!T24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!U24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!V24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!W24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!X24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!Y24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!Z24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AA24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AB24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AC24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AD24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AE24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AF24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AG24,0)","v":0},{"$f":"IF($G$138=$B$138,+O_Operating_Income!AH24,0)","v":0}]
["Hide",{"$f":"IF($H$138=$B$138,H$136,\"\")","v":""},{"$f":"IF($H$138=$B$138,+O_Operating_Income!D25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!E25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!F25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!G25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!H25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!I25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!J25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!K25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!L25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!M25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!N25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!O25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!P25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!Q25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!R25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!S25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!T25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!U25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!V25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!W25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!X25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!Y25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!Z25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AA25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AB25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AC25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AD25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AE25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AF25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AG25,0)","v":0},{"$f":"IF($H$138=$B$138,+O_Operating_Income!AH25,0)","v":0}]
["Hide",{"$f":"IF($I$138=$B$138,I$136,\"\")","v":""},{"$f":"IF($I$138=$B$138,+O_Operating_Income!D26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!E26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!F26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!G26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!H26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!I26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!J26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!K26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!L26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!M26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!N26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!O26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!P26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!Q26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!R26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!S26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!T26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!U26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!V26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!W26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!X26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!Y26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!Z26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AA26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AB26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AC26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AD26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AE26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AF26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AG26,0)","v":0},{"$f":"IF($I$138=$B$138,+O_Operating_Income!AH26,0)","v":0}]
["Hide",{"$f":"IF($J$138=$B$138,J$136,\"\")","v":""},{"$f":"IF($J$138=$B$138,+O_Operating_Income!D27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!E27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!F27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!G27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!H27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!I27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!J27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!K27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!L27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!M27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!N27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!O27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!P27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!Q27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!R27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!S27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!T27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!U27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!V27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!W27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!X27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!Y27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!Z27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AA27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AB27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AC27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AD27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AE27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AF27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AG27,0)","v":0},{"$f":"IF($J$138=$B$138,+O_Operating_Income!AH27,0)","v":0}]
["Hide",{"$f":"IF($K$138=$B$138,K$136,\"\")","v":""},{"$f":"IF($K$138=$B$138,+O_Operating_Income!D28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!E28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!F28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!G28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!H28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!I28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!J28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!K28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!L28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!M28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!N28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!O28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!P28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!Q28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!R28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!S28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!T28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!U28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!V28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!W28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!X28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!Y28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!Z28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AA28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AB28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AC28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AD28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AE28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AF28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AG28,0)","v":0},{"$f":"IF($K$138=$B$138,+O_Operating_Income!AH28,0)","v":0}]
["Hide",{"$f":"IF($L$138=$B$138,L$136,\"\")","v":""},{"$f":"IF($L$138=$B$138,+O_Operating_Income!D29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!E29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!F29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!G29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!H29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!I29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!J29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!K29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!L29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!M29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!N29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!O29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!P29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!Q29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!R29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!S29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!T29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!U29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!V29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!W29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!X29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!Y29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!Z29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AA29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AB29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AC29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AD29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AE29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AF29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AG29,0)","v":0},{"$f":"IF($L$138=$B$138,+O_Operating_Income!AH29,0)","v":0}]
["Hide",{"$f":"IF($M$138=$B$138,\"Other Income\",\"\")","v":""},{"$f":"IF($M$138=$B$138,+O_Operating_Income!D30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!E30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!F30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!G30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!H30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!I30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!J30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!K30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!L30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!M30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!N30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!O30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!P30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!Q30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!R30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!S30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!T30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!U30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!V30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!W30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!X30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!Y30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!Z30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AA30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AB30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AC30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AD30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AE30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AF30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AG30,0)","v":0},{"$f":"IF($M$138=$B$138,+O_Operating_Income!AH30,0)","v":0}]
["Hide",{"$f":"IF($N$138=$B$138,N$136,\"\")","v":""},{"$f":"IF($N$138=$B$138,+O_Operating_Income!D31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!E31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!F31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!G31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!H31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!I31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!J31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!K31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!L31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!M31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!N31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!O31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!P31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!Q31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!R31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!S31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!T31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!U31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!V31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!W31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!X31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!Y31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!Z31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AA31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AB31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AC31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AD31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AE31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AF31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AG31,0)","v":0},{"$f":"IF($N$138=$B$138,+O_Operating_Income!AH31,0)","v":0}]
["",{"$f":"IF($O$138=$B$138,O$136,\"\")","v":"State Production Incentive, Thermal Savings"},{"$f":"IF($O$138=$B$138,+O_Operating_Income!D32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!E32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!F32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!G32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!H32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!I32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!J32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!K32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!L32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!M32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!N32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!O32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!P32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!Q32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!R32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!S32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!T32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!U32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!V32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!W32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!X32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!Y32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!Z32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AA32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AB32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AC32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AD32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AE32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AF32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AG32,0)","v":0},{"$f":"IF($O$138=$B$138,+O_Operating_Income!AH32,0)","v":0}]
["Hide"]
["","Sub-total",{"$f":"SUM(C55:C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Cost of Sales (Detail)"]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C77","v":0},{"$f":"+'Taxes & Fees'!D77","v":0},{"$f":"+'Taxes & Fees'!E77","v":0},{"$f":"+'Taxes & Fees'!F77","v":0},{"$f":"+'Taxes & Fees'!G77","v":0},{"$f":"+'Taxes & Fees'!H77","v":0},{"$f":"+'Taxes & Fees'!I77","v":0},{"$f":"+'Taxes & Fees'!J77","v":0},{"$f":"+'Taxes & Fees'!K77","v":0},{"$f":"+'Taxes & Fees'!L77","v":0},{"$f":"+'Taxes & Fees'!M77","v":0},{"$f":"+'Taxes & Fees'!N77","v":0},{"$f":"+'Taxes & Fees'!O77","v":0},{"$f":"+'Taxes & Fees'!P77","v":0},{"$f":"+'Taxes & Fees'!Q77","v":0},{"$f":"+'Taxes & Fees'!R77","v":0},{"$f":"+'Taxes & Fees'!S77","v":0},{"$f":"+'Taxes & Fees'!T77","v":0},{"$f":"+'Taxes & Fees'!U77","v":0},{"$f":"+'Taxes & Fees'!V77","v":0},{"$f":"+'Taxes & Fees'!W77","v":0},{"$f":"+'Taxes & Fees'!X77","v":0},{"$f":"+'Taxes & Fees'!Y77","v":0},{"$f":"+'Taxes & Fees'!Z77","v":0},{"$f":"+'Taxes & Fees'!AA77","v":0},{"$f":"+'Taxes & Fees'!AB77","v":0},{"$f":"+'Taxes & Fees'!AC77","v":0},{"$f":"+'Taxes & Fees'!AD77","v":0},{"$f":"+'Taxes & Fees'!AE77","v":0},{"$f":"+'Taxes & Fees'!AF77","v":0},{"$f":"+'Taxes & Fees'!AG77","v":0}]
["","Royalties",{"$f":"+'Taxes & Fees'!C61","v":0},{"$f":"+'Taxes & Fees'!D61","v":0},{"$f":"+'Taxes & Fees'!E61","v":0},{"$f":"+'Taxes & Fees'!F61","v":0},{"$f":"+'Taxes & Fees'!G61","v":0},{"$f":"+'Taxes & Fees'!H61","v":0},{"$f":"+'Taxes & Fees'!I61","v":0},{"$f":"+'Taxes & Fees'!J61","v":0},{"$f":"+'Taxes & Fees'!K61","v":0},{"$f":"+'Taxes & Fees'!L61","v":0},{"$f":"+'Taxes & Fees'!M61","v":0},{"$f":"+'Taxes & Fees'!N61","v":0},{"$f":"+'Taxes & Fees'!O61","v":0},{"$f":"+'Taxes & Fees'!P61","v":0},{"$f":"+'Taxes & Fees'!Q61","v":0},{"$f":"+'Taxes & Fees'!R61","v":0},{"$f":"+'Taxes & Fees'!S61","v":0},{"$f":"+'Taxes & Fees'!T61","v":0},{"$f":"+'Taxes & Fees'!U61","v":0},{"$f":"+'Taxes & Fees'!V61","v":0},{"$f":"+'Taxes & Fees'!W61","v":0},{"$f":"+'Taxes & Fees'!X61","v":0},{"$f":"+'Taxes & Fees'!Y61","v":0},{"$f":"+'Taxes & Fees'!Z61","v":0},{"$f":"+'Taxes & Fees'!AA61","v":0},{"$f":"+'Taxes & Fees'!AB61","v":0},{"$f":"+'Taxes & Fees'!AC61","v":0},{"$f":"+'Taxes & Fees'!AD61","v":0},{"$f":"+'Taxes & Fees'!AE61","v":0},{"$f":"+'Taxes & Fees'!AF61","v":0},{"$f":"+'Taxes & Fees'!AG61","v":0}]
["",{"$f":"+'O&M'!D30","v":"Routine & Scheduled Maintenance"},{"$f":"+'O&M'!E44","v":3300},{"$f":"+'O&M'!F44","v":3389.1},{"$f":"+'O&M'!G44","v":3480.6056999999992},{"$f":"+'O&M'!H44","v":3574.5820538999992},{"$f":"+'O&M'!I44","v":3671.0957693552987},{"$f":"+'O&M'!J44","v":3770.2153551278916},{"$f":"+'O&M'!K44","v":3872.0111697163438},{"$f":"+'O&M'!L44","v":3976.555471298685},{"$f":"+'O&M'!M44","v":4083.9224690237493},{"$f":"+'O&M'!N44","v":4194.1883756873895},{"$f":"+'O&M'!O44","v":4307.431461830949},{"$f":"+'O&M'!P44","v":4423.7321113003845},{"$f":"+'O&M'!Q44","v":4543.1728783054941},{"$f":"+'O&M'!R44","v":4665.8385460197424},{"$f":"+'O&M'!S44","v":4791.8161867622757},{"$f":"+'O&M'!T44","v":4921.1952238048561},{"$f":"+'O&M'!U44","v":5054.0674948475871},{"$f":"+'O&M'!V44","v":5190.5273172084717},{"$f":"+'O&M'!W44","v":5330.6715547731001},{"$f":"+'O&M'!X44","v":5474.5996867519734},{"$f":"+'O&M'!Y44","v":5622.4138782942755},{"$f":"+'O&M'!Z44","v":5774.2190530082207},{"$f":"+'O&M'!AA44","v":5930.1229674394426},{"$f":"+'O&M'!AB44","v":6090.2362875603067},{"$f":"+'O&M'!AC44","v":6254.6726673244348},{"$f":"+'O&M'!AD44","v":6423.548829342194},{"$f":"+'O&M'!AE44","v":6596.9846477344327},{"$f":"+'O&M'!AF44","v":6775.1032332232626},{"$f":"+'O&M'!AG44","v":6958.0310205202904},{"$f":"+'O&M'!AH44","v":7145.8978580743369},{"$f":"+'O&M'!AI44","v":7338.8371002423428}]
["",{"$f":"+'O&M'!D45","v":"Annualized Major Expenses"},{"$f":"+'O&M'!E55","v":2000},{"$f":"+'O&M'!F55","v":2054},{"$f":"+'O&M'!G55","v":2109.4579999999996},{"$f":"+'O&M'!H55","v":2166.4133659999998},{"$f":"+'O&M'!I55","v":2224.9065268819991},{"$f":"+'O&M'!J55","v":2284.9790031078128},{"$f":"+'O&M'!K55","v":2346.6734361917238},{"$f":"+'O&M'!L55","v":2410.0336189689001},{"$f":"+'O&M'!M55","v":2475.1045266810602},{"$f":"+'O&M'!N55","v":2541.9323489014482},{"$f":"+'O&M'!O55","v":2610.5645223217871},{"$f":"+'O&M'!P55","v":2681.0497644244756},{"$f":"+'O&M'!Q55","v":2753.4381080639359},{"$f":"+'O&M'!R55","v":2827.7809369816623},{"$f":"+'O&M'!S55","v":2904.1310222801671},{"$f":"+'O&M'!T55","v":2982.5425598817314},{"$f":"+'O&M'!U55","v":3063.0712089985377},{"$f":"+'O&M'!V55","v":3145.7741316414981},{"$f":"+'O&M'!W55","v":3230.7100331958181},{"$f":"+'O&M'!X55","v":3317.9392040921048},{"$f":"+'O&M'!Y55","v":3407.5235626025915},{"$f":"+'O&M'!Z55","v":3499.5266987928612},{"$f":"+'O&M'!AA55","v":3594.0139196602681},{"$f":"+'O&M'!AB55","v":3691.0522954910953},{"$f":"+'O&M'!AC55","v":3790.7107074693545},{"$f":"+'O&M'!AD55","v":3893.0598965710269},{"$f":"+'O&M'!AE55","v":3998.1725137784442},{"$f":"+'O&M'!AF55","v":4106.1231716504617},{"$f":"+'O&M'!AG55","v":4216.9884972850241},{"$f":"+'O&M'!AH55","v":4330.8471867117196},{"$f":"+'O&M'!AI55","v":4447.7800607529352}]
["Hide",{"$f":"+'O&M'!D56","v":""},{"$f":"+'O&M'!E66","v":0},{"$f":"+'O&M'!F66","v":0},{"$f":"+'O&M'!G66","v":0},{"$f":"+'O&M'!H66","v":0},{"$f":"+'O&M'!I66","v":0},{"$f":"+'O&M'!J66","v":0},{"$f":"+'O&M'!K66","v":0},{"$f":"+'O&M'!L66","v":0},{"$f":"+'O&M'!M66","v":0},{"$f":"+'O&M'!N66","v":0},{"$f":"+'O&M'!O66","v":0},{"$f":"+'O&M'!P66","v":0},{"$f":"+'O&M'!Q66","v":0},{"$f":"+'O&M'!R66","v":0},{"$f":"+'O&M'!S66","v":0},{"$f":"+'O&M'!T66","v":0},{"$f":"+'O&M'!U66","v":0},{"$f":"+'O&M'!V66","v":0},{"$f":"+'O&M'!W66","v":0},{"$f":"+'O&M'!X66","v":0},{"$f":"+'O&M'!Y66","v":0},{"$f":"+'O&M'!Z66","v":0},{"$f":"+'O&M'!AA66","v":0},{"$f":"+'O&M'!AB66","v":0},{"$f":"+'O&M'!AC66","v":0},{"$f":"+'O&M'!AD66","v":0},{"$f":"+'O&M'!AE66","v":0},{"$f":"+'O&M'!AF66","v":0},{"$f":"+'O&M'!AG66","v":0},{"$f":"+'O&M'!AH66","v":0},{"$f":"+'O&M'!AI66","v":0}]
["Hide",{"$f":"+'O&M'!D67","v":""},{"$f":"+'O&M'!E77","v":0},{"$f":"+'O&M'!F77","v":0},{"$f":"+'O&M'!G77","v":0},{"$f":"+'O&M'!H77","v":0},{"$f":"+'O&M'!I77","v":0},{"$f":"+'O&M'!J77","v":0},{"$f":"+'O&M'!K77","v":0},{"$f":"+'O&M'!L77","v":0},{"$f":"+'O&M'!M77","v":0},{"$f":"+'O&M'!N77","v":0},{"$f":"+'O&M'!O77","v":0},{"$f":"+'O&M'!P77","v":0},{"$f":"+'O&M'!Q77","v":0},{"$f":"+'O&M'!R77","v":0},{"$f":"+'O&M'!S77","v":0},{"$f":"+'O&M'!T77","v":0},{"$f":"+'O&M'!U77","v":0},{"$f":"+'O&M'!V77","v":0},{"$f":"+'O&M'!W77","v":0},{"$f":"+'O&M'!X77","v":0},{"$f":"+'O&M'!Y77","v":0},{"$f":"+'O&M'!Z77","v":0},{"$f":"+'O&M'!AA77","v":0},{"$f":"+'O&M'!AB77","v":0},{"$f":"+'O&M'!AC77","v":0},{"$f":"+'O&M'!AD77","v":0},{"$f":"+'O&M'!AE77","v":0},{"$f":"+'O&M'!AF77","v":0},{"$f":"+'O&M'!AG77","v":0},{"$f":"+'O&M'!AH77","v":0},{"$f":"+'O&M'!AI77","v":0}]
["","Major Expenses",{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["","Purchased Fuels",{"$f":"+Purchases!F76","v":-58940},{"$f":"+Purchases!G76","v":-60765.84},{"$f":"+Purchases!H76","v":-62645.570239999986},{"$f":"+Purchases!I76","v":-64580.657168640013},{"$f":"+Purchases!J76","v":-66572.601082711029},{"$f":"+Purchases!K76","v":-68622.936587928649},{"$f":"+Purchases!L76","v":-70733.233045983667},{"$f":"+Purchases!M76","v":-72905.09500616428},{"$f":"+Purchases!N76","v":-75140.162619732393},{"$f":"+Purchases!O76","v":-77440.112035122787},{"$f":"+Purchases!P76","v":-79806.655771910475},{"$f":"+Purchases!Q76","v":-82241.543071363441},{"$f":"+Purchases!R76","v":-84746.560221263266},{"$f":"+Purchases!S76","v":-87323.530852532727},{"$f":"+Purchases!T76","v":-89974.316205060022},{"$f":"+Purchases!U76","v":-92700.815359951754},{"$f":"+Purchases!V76","v":-95504.965435279999},{"$f":"+Purchases!W76","v":-98388.741742214799},{"$f":"+Purchases!X76","v":-101354.15789824992},{"$f":"+Purchases!Y76","v":-104403.26589403488},{"$f":"+Purchases!Z76","v":-107538.15611012603},{"$f":"+Purchases!AA76","v":-110760.95727975265},{"$f":"+Purchases!AB76","v":-114073.83639347233},{"$f":"+Purchases!AC76","v":-117478.99854135187},{"$f":"+Purchases!AD76","v":-120978.68668806364},{"$f":"+Purchases!AE76","v":-124575.18137602601},{"$f":"+Purchases!AF76","v":-128270.80035144265},{"$f":"+Purchases!AG76","v":-132067.89810780951},{"$f":"+Purchases!AH76","v":-135968.86534115416},{"$f":"+Purchases!AI76","v":-139976.12831095775},{"$f":"+Purchases!AJ76","v":-144092.14810037514}]
["","Non-Fuel Purchases",{"$f":"+Purchases!F77","v":0},{"$f":"+Purchases!G77","v":0},{"$f":"+Purchases!H77","v":0},{"$f":"+Purchases!I77","v":0},{"$f":"+Purchases!J77","v":0},{"$f":"+Purchases!K77","v":0},{"$f":"+Purchases!L77","v":0},{"$f":"+Purchases!M77","v":0},{"$f":"+Purchases!N77","v":0},{"$f":"+Purchases!O77","v":0},{"$f":"+Purchases!P77","v":0},{"$f":"+Purchases!Q77","v":0},{"$f":"+Purchases!R77","v":0},{"$f":"+Purchases!S77","v":0},{"$f":"+Purchases!T77","v":0},{"$f":"+Purchases!U77","v":0},{"$f":"+Purchases!V77","v":0},{"$f":"+Purchases!W77","v":0},{"$f":"+Purchases!X77","v":0},{"$f":"+Purchases!Y77","v":0},{"$f":"+Purchases!Z77","v":0},{"$f":"+Purchases!AA77","v":0},{"$f":"+Purchases!AB77","v":0},{"$f":"+Purchases!AC77","v":0},{"$f":"+Purchases!AD77","v":0},{"$f":"+Purchases!AE77","v":0},{"$f":"+Purchases!AF77","v":0},{"$f":"+Purchases!AG77","v":0},{"$f":"+Purchases!AH77","v":0},{"$f":"+Purchases!AI77","v":0},{"$f":"+Purchases!AJ77","v":0}]
["","Sub-total",{"$f":"SUM(C70:C78)","v":-53640},{"$f":"SUM(D70:D78)","v":-55322.74},-57055.506539999988,-58839.661748740014,-60676.598786473733,-62567.742229692944,-64514.548440075596,-66518.505915896691,-68581.135624027578,-70703.991310533951,-72888.659787757744,-75136.761195638581,-77449.949234893837,-79829.911369531328,-82278.368996017583,-84797.077576265161,-87387.826731433874,-90052.440293364823,-92792.776310280999,-95610.727003190797,-98508.218669229158,-101487.21152795157,-104549.69950637262,-107697.70995830047,-110933.30331326985,-114258.57265011279,-117675.64318992977,-121186.67170293578,-124793.84582334885,-128499.38326617169,-132305.53093937985]
["","Operating Expense (Detail)"]
["",{"$f":"'O&M'!D83","v":"Operating Expenses, Other"},{"$f":"+'O&M'!E89","v":0},{"$f":"+'O&M'!F89","v":0},{"$f":"+'O&M'!G89","v":0},{"$f":"+'O&M'!H89","v":0},{"$f":"+'O&M'!I89","v":0},{"$f":"+'O&M'!J89","v":0},{"$f":"+'O&M'!K89","v":0},{"$f":"+'O&M'!L89","v":0},{"$f":"+'O&M'!M89","v":0},{"$f":"+'O&M'!N89","v":0},{"$f":"+'O&M'!O89","v":0},{"$f":"+'O&M'!P89","v":0},{"$f":"+'O&M'!Q89","v":0},{"$f":"+'O&M'!R89","v":0},{"$f":"+'O&M'!S89","v":0},{"$f":"+'O&M'!T89","v":0},{"$f":"+'O&M'!U89","v":0},{"$f":"+'O&M'!V89","v":0},{"$f":"+'O&M'!W89","v":0},{"$f":"+'O&M'!X89","v":0},{"$f":"+'O&M'!Y89","v":0},{"$f":"+'O&M'!Z89","v":0},{"$f":"+'O&M'!AA89","v":0},{"$f":"+'O&M'!AB89","v":0},{"$f":"+'O&M'!AC89","v":0},{"$f":"+'O&M'!AD89","v":0},{"$f":"+'O&M'!AE89","v":0},{"$f":"+'O&M'!AF89","v":0},{"$f":"+'O&M'!AG89","v":0},{"$f":"+'O&M'!AH89","v":0},{"$f":"+'O&M'!AI89","v":0}]
["",{"$f":"'O&M'!D90","v":"Operating Labor"},{"$f":"+'O&M'!E96","v":0},{"$f":"+'O&M'!F96","v":0},{"$f":"+'O&M'!G96","v":0},{"$f":"+'O&M'!H96","v":0},{"$f":"+'O&M'!I96","v":0},{"$f":"+'O&M'!J96","v":0},{"$f":"+'O&M'!K96","v":0},{"$f":"+'O&M'!L96","v":0},{"$f":"+'O&M'!M96","v":0},{"$f":"+'O&M'!N96","v":0},{"$f":"+'O&M'!O96","v":0},{"$f":"+'O&M'!P96","v":0},{"$f":"+'O&M'!Q96","v":0},{"$f":"+'O&M'!R96","v":0},{"$f":"+'O&M'!S96","v":0},{"$f":"+'O&M'!T96","v":0},{"$f":"+'O&M'!U96","v":0},{"$f":"+'O&M'!V96","v":0},{"$f":"+'O&M'!W96","v":0},{"$f":"+'O&M'!X96","v":0},{"$f":"+'O&M'!Y96","v":0},{"$f":"+'O&M'!Z96","v":0},{"$f":"+'O&M'!AA96","v":0},{"$f":"+'O&M'!AB96","v":0},{"$f":"+'O&M'!AC96","v":0},{"$f":"+'O&M'!AD96","v":0},{"$f":"+'O&M'!AE96","v":0},{"$f":"+'O&M'!AF96","v":0},{"$f":"+'O&M'!AG96","v":0},{"$f":"+'O&M'!AH96","v":0},{"$f":"+'O&M'!AI96","v":0}]
["",{"$f":"+'O&M'!D97","v":"Insurance"},{"$f":"+'O&M'!E103","v":0},{"$f":"+'O&M'!F103","v":0},{"$f":"+'O&M'!G103","v":0},{"$f":"+'O&M'!H103","v":0},{"$f":"+'O&M'!I103","v":0},{"$f":"+'O&M'!J103","v":0},{"$f":"+'O&M'!K103","v":0},{"$f":"+'O&M'!L103","v":0},{"$f":"+'O&M'!M103","v":0},{"$f":"+'O&M'!N103","v":0},{"$f":"+'O&M'!O103","v":0},{"$f":"+'O&M'!P103","v":0},{"$f":"+'O&M'!Q103","v":0},{"$f":"+'O&M'!R103","v":0},{"$f":"+'O&M'!S103","v":0},{"$f":"+'O&M'!T103","v":0},{"$f":"+'O&M'!U103","v":0},{"$f":"+'O&M'!V103","v":0},{"$f":"+'O&M'!W103","v":0},{"$f":"+'O&M'!X103","v":0},{"$f":"+'O&M'!Y103","v":0},{"$f":"+'O&M'!Z103","v":0},{"$f":"+'O&M'!AA103","v":0},{"$f":"+'O&M'!AB103","v":0},{"$f":"+'O&M'!AC103","v":0},{"$f":"+'O&M'!AD103","v":0},{"$f":"+'O&M'!AE103","v":0},{"$f":"+'O&M'!AF103","v":0},{"$f":"+'O&M'!AG103","v":0},{"$f":"+'O&M'!AH103","v":0},{"$f":"+'O&M'!AI103","v":0}]
["",{"$f":"+'O&M'!D104","v":"Property Taxes"},{"$f":"+'O&M'!E110","v":0},{"$f":"+'O&M'!F110","v":0},{"$f":"+'O&M'!G110","v":0},{"$f":"+'O&M'!H110","v":0},{"$f":"+'O&M'!I110","v":0},{"$f":"+'O&M'!J110","v":0},{"$f":"+'O&M'!K110","v":0},{"$f":"+'O&M'!L110","v":0},{"$f":"+'O&M'!M110","v":0},{"$f":"+'O&M'!N110","v":0},{"$f":"+'O&M'!O110","v":0},{"$f":"+'O&M'!P110","v":0},{"$f":"+'O&M'!Q110","v":0},{"$f":"+'O&M'!R110","v":0},{"$f":"+'O&M'!S110","v":0},{"$f":"+'O&M'!T110","v":0},{"$f":"+'O&M'!U110","v":0},{"$f":"+'O&M'!V110","v":0},{"$f":"+'O&M'!W110","v":0},{"$f":"+'O&M'!X110","v":0},{"$f":"+'O&M'!Y110","v":0},{"$f":"+'O&M'!Z110","v":0},{"$f":"+'O&M'!AA110","v":0},{"$f":"+'O&M'!AB110","v":0},{"$f":"+'O&M'!AC110","v":0},{"$f":"+'O&M'!AD110","v":0},{"$f":"+'O&M'!AE110","v":0},{"$f":"+'O&M'!AF110","v":0},{"$f":"+'O&M'!AG110","v":0},{"$f":"+'O&M'!AH110","v":0},{"$f":"+'O&M'!AI110","v":0}]
["Bottom","Sub-total",{"$f":"SUM(C81:C84)","v":0},{"$f":"SUM(D81:D84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FOOTNOTES:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Work Area Below"]
[null,"Taxable Entity?",{"$f":"'Taxes & Fees'!C14","v":"True"}]
[null,null,null,{"$f":"'Sales & Savings'!E16","v":0},{"$f":"'Sales & Savings'!E23","v":0},{"$f":"'Sales & Savings'!E30","v":0},{"$f":"'Sales & Savings'!E37","v":0},{"$f":"'Sales & Savings'!E44","v":0},{"$f":"'Sales & Savings'!E51","v":0},{"$f":"'Sales & Savings'!E58","v":0},{"$f":"'Sales & Savings'!E65","v":0},{"$f":"'Sales & Savings'!E72","v":0},{"$f":"'Sales & Savings'!E79","v":"Other Income (Enter escalated values)"}]
[null,"DropDown_Taxable, DropDown_TaxCredits",null,{"$f":"'Sales & Savings'!E16","v":0},{"$f":"'Sales & Savings'!E23","v":0},{"$f":"'Sales & Savings'!E30","v":0},{"$f":"'Sales & Savings'!E37","v":0},{"$f":"'Sales & Savings'!E44","v":0},{"$f":"'Sales & Savings'!E51","v":0},{"$f":"'Sales & Savings'!E58","v":0},{"$f":"'Sales & Savings'!E65","v":0},{"$f":"'Sales & Savings'!E72","v":0},{"$f":"'Sales & Savings'!E79","v":"Other Income (Enter escalated values)"},{"$f":"'Prod Incentives'!E16","v":"State Production Incentive, Electricity"},{"$f":"'Prod Incentives'!E24","v":"State Production Incentive, Thermal Savings"}]
[null,"Taxable",null,{"$f":"IF($C$134=\"True\",'Sales & Savings'!C16,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C23,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C30,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C37,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C44,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C51,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C58,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C65,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C72,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Sales & Savings'!C79,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Prod Incentives'!C16,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$134=\"True\",'Prod Incentives'!C24,\"Not Taxable\")","v":"Not Taxable"}]
[null,"Not Taxable",null,{"$f":"IF(OR(D137=0,D137=\"\"),$B$137,D137)","v":"Taxable"},"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable",{"$f":"IF(OR(N137=0,N137=\"\"),$B$137,N137)","v":"Taxable"},{"$f":"IF(OR(O137=0,O137=\"\"),$B$137,O137)","v":"Not Taxable"}]
[null,"Federal Tax Credit"]
[null,"State Tax Credit"]
[]
[]
[]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]

{"sheet":"O_BalanceSheet (Tax)","index":30,"n_rows":74,"n_cols":32,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Balance Sheet for Tax Purposes",null,null,"©2009","Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
["PRO FORMA BALANCE SHEET (TAX)",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
["Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B6+1","v":2},{"$f":"+C6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$f":"+O6+1","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Balance Sheet"]
["Assets"]
["Current"]
["Cash",{"$f":"IF(O_CashFlow!C31>0,O_CashFlow!C31,0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D31>0,O_CashFlow!D31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!E31>0,O_CashFlow!E31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!F31>0,O_CashFlow!F31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!G31>0,O_CashFlow!G31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!H31>0,O_CashFlow!H31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!I31>0,O_CashFlow!I31,0),\"\")","v":15472.08208005083},{"$f":"IFERROR(IF(O_CashFlow!J31>0,O_CashFlow!J31,0),\"\")","v":81990.587995947513},{"$f":"IFERROR(IF(O_CashFlow!K31>0,O_CashFlow!K31,0),\"\")","v":150571.72361997509},{"$f":"IFERROR(IF(O_CashFlow!L31>0,O_CashFlow!L31,0),\"\")","v":221275.71493050904},{"$f":"IFERROR(IF(O_CashFlow!M31>0,O_CashFlow!M31,0),\"\")","v":294164.37471826677},{"$f":"IFERROR(IF(O_CashFlow!N31>0,O_CashFlow!N31,0),\"\")","v":369301.13591390534},{"$f":"IFERROR(IF(O_CashFlow!O31>0,O_CashFlow!O31,0),\"\")","v":446751.08514879917},{"$f":"IFERROR(IF(O_CashFlow!P31>0,O_CashFlow!P31,0),\"\")","v":526580.99651833053},{"$f":"IFERROR(IF(O_CashFlow!Q31>0,O_CashFlow!Q31,0),\"\")","v":608859.36551434814},{"$f":"IFERROR(IF(O_CashFlow!R31>0,O_CashFlow!R31,0),\"\")","v":693656.44309061335},{"$f":"IFERROR(IF(O_CashFlow!S31>0,O_CashFlow!S31,0),\"\")","v":781044.26982204721},{"$f":"IFERROR(IF(O_CashFlow!T31>0,O_CashFlow!T31,0),\"\")","v":871096.71011541202},{"$f":"IFERROR(IF(O_CashFlow!U31>0,O_CashFlow!U31,0),\"\")","v":963889.48642569303},{"$f":"IFERROR(IF(O_CashFlow!V31>0,O_CashFlow!V31,0),\"\")","v":1059500.2134288838},{"$f":"IFERROR(IF(O_CashFlow!W31>0,O_CashFlow!W31,0),\"\")","v":1158008.432098113},{"$f":"IFERROR(IF(O_CashFlow!X31>0,O_CashFlow!X31,0),\"\")","v":1259495.6436260645},{"$f":"IFERROR(IF(O_CashFlow!Y31>0,O_CashFlow!Y31,0),\"\")","v":1364045.3431324372},{"$f":"IFERROR(IF(O_CashFlow!Z31>0,O_CashFlow!Z31,0),\"\")","v":1471743.0530907377},{"$f":"IFERROR(IF(O_CashFlow!AA31>0,O_CashFlow!AA31,0),\"\")","v":1582676.3564040074},{"$f":"IFERROR(IF(O_CashFlow!AB31>0,O_CashFlow!AB31,0),\"\")","v":1696934.9290541201},{"$f":"IFERROR(IF(O_CashFlow!AC31>0,O_CashFlow!AC31,0),\"\")","v":1814610.57224405},{"$f":"IFERROR(IF(O_CashFlow!AD31>0,O_CashFlow!AD31,0),\"\")","v":1935797.2439469858},{"$f":"IFERROR(IF(O_CashFlow!AE31>0,O_CashFlow!AE31,0),\"\")","v":2060591.0897703348},{"$f":"IFERROR(IF(O_CashFlow!AF31>0,O_CashFlow!AF31,0),\"\")","v":2189090.4730365067},{"$f":"IFERROR(IF(O_CashFlow!AG31>0,O_CashFlow!AG31,0),\"\")","v":2321396.0039758864}]
["Accounts recievable",{"$f":"-'Cash Accounts'!C36","v":0},{"$f":"-'Cash Accounts'!D36","v":0},{"$f":"-'Cash Accounts'!E36","v":0},{"$f":"-'Cash Accounts'!F36","v":0},{"$f":"-'Cash Accounts'!G36","v":0},{"$f":"-'Cash Accounts'!H36","v":0},{"$f":"-'Cash Accounts'!I36","v":0},{"$f":"-'Cash Accounts'!J36","v":0},{"$f":"-'Cash Accounts'!K36","v":0},{"$f":"-'Cash Accounts'!L36","v":0},{"$f":"-'Cash Accounts'!M36","v":0},{"$f":"-'Cash Accounts'!N36","v":0},{"$f":"-'Cash Accounts'!O36","v":0},{"$f":"-'Cash Accounts'!P36","v":0},{"$f":"-'Cash Accounts'!Q36","v":0},{"$f":"-'Cash Accounts'!R36","v":0},{"$f":"-'Cash Accounts'!S36","v":0},{"$f":"-'Cash Accounts'!T36","v":0},{"$f":"-'Cash Accounts'!U36","v":0},{"$f":"-'Cash Accounts'!V36","v":0},{"$f":"-'Cash Accounts'!W36","v":0},{"$f":"-'Cash Accounts'!X36","v":0},{"$f":"-'Cash Accounts'!Y36","v":0},{"$f":"-'Cash Accounts'!Z36","v":0},{"$f":"-'Cash Accounts'!AA36","v":0},{"$f":"-'Cash Accounts'!AB36","v":0},{"$f":"-'Cash Accounts'!AC36","v":0},{"$f":"-'Cash Accounts'!AD36","v":0},{"$f":"-'Cash Accounts'!AE36","v":0},{"$f":"-'Cash Accounts'!AF36","v":0},{"$f":"-'Cash Accounts'!AG36","v":0}]
["Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sub-Total",{"$f":"SUM(B10:B12)","v":0},{"$f":"SUM(C10:C12)","v":0},0,0,0,0,15472.08208005083,81990.587995947513,150571.72361997509,221275.71493050904,294164.37471826677,369301.13591390534,446751.08514879917,526580.99651833053,{"$f":"SUM(P10:P12)","v":608859.36551434814},693656.44309061335,781044.26982204721,871096.71011541202,963889.48642569303,1059500.2134288838,1158008.432098113,1259495.6436260645,1364045.3431324372,1471743.0530907377,1582676.3564040074,1696934.9290541201,1814610.57224405,1935797.2439469858,2060591.0897703348,2189090.4730365067,{"$f":"SUM(AF10:AF12)","v":2321396.0039758864}]
["Long Term"]
["Capital Expenditures (at cost)",{"$f":"+'Capital Expenditures'!D83","v":708743},{"$f":"+'Capital Expenditures'!E83","v":708743},{"$f":"+'Capital Expenditures'!F83","v":708743},{"$f":"+'Capital Expenditures'!G83","v":708743},{"$f":"+'Capital Expenditures'!H83","v":708743},{"$f":"+'Capital Expenditures'!I83","v":708743},{"$f":"+'Capital Expenditures'!J83","v":708743},{"$f":"+'Capital Expenditures'!K83","v":708743},{"$f":"+'Capital Expenditures'!L83","v":708743},{"$f":"+'Capital Expenditures'!M83","v":708743},{"$f":"+'Capital Expenditures'!N83","v":708743},{"$f":"+'Capital Expenditures'!O83","v":708743},{"$f":"+'Capital Expenditures'!P83","v":708743},{"$f":"+'Capital Expenditures'!Q83","v":708743},{"$f":"+'Capital Expenditures'!R83","v":708743},{"$f":"+'Capital Expenditures'!S83","v":708743},{"$f":"+'Capital Expenditures'!T83","v":708743},{"$f":"+'Capital Expenditures'!U83","v":708743},{"$f":"+'Capital Expenditures'!V83","v":708743},{"$f":"+'Capital Expenditures'!W83","v":708743},{"$f":"+'Capital Expenditures'!X83","v":708743},{"$f":"+'Capital Expenditures'!Y83","v":708743},{"$f":"+'Capital Expenditures'!Z83","v":708743},{"$f":"+'Capital Expenditures'!AA83","v":708743},{"$f":"+'Capital Expenditures'!AB83","v":708743},{"$f":"+'Capital Expenditures'!AC83","v":708743},{"$f":"+'Capital Expenditures'!AD83","v":708743},{"$f":"+'Capital Expenditures'!AE83","v":708743},{"$f":"+'Capital Expenditures'!AF83","v":708743},{"$f":"+'Capital Expenditures'!AG83","v":708743},{"$f":"+'Capital Expenditures'!AH83","v":708743}]
["Accumulated Depreciation (Tax)",{"$f":"-Depreciation!D41","v":0},{"$f":"-Depreciation!E41","v":0},{"$f":"-Depreciation!F41","v":0},{"$f":"-Depreciation!G41","v":0},{"$f":"-Depreciation!H41","v":0},{"$f":"-Depreciation!I41","v":0},{"$f":"-Depreciation!J41","v":0},{"$f":"-Depreciation!K41","v":0},{"$f":"-Depreciation!L41","v":0},{"$f":"-Depreciation!M41","v":0},{"$f":"-Depreciation!N41","v":0},{"$f":"-Depreciation!O41","v":0},{"$f":"-Depreciation!P41","v":0},{"$f":"-Depreciation!Q41","v":0},{"$f":"-Depreciation!R41","v":0},{"$f":"-Depreciation!S41","v":0},{"$f":"-Depreciation!T41","v":0},{"$f":"-Depreciation!U41","v":0},{"$f":"-Depreciation!V41","v":0},{"$f":"-Depreciation!W41","v":0},{"$f":"-Depreciation!X41","v":0},{"$f":"-Depreciation!Y41","v":0},{"$f":"-Depreciation!Z41","v":0},{"$f":"-Depreciation!AA41","v":0},{"$f":"-Depreciation!AB41","v":0},{"$f":"-Depreciation!AC41","v":0},{"$f":"-Depreciation!AD41","v":0},{"$f":"-Depreciation!AE41","v":0},{"$f":"-Depreciation!AF41","v":0},{"$f":"-Depreciation!AG41","v":0},{"$f":"-Depreciation!AH41","v":0}]
["Sub-total",{"$f":"SUM(B15:B16)","v":708743},{"$f":"SUM(C15:C16)","v":708743},708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,{"$f":"SUM(P15:P16)","v":708743},708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,{"$f":"SUM(AF15:AF16)","v":708743}]
["Total Assets",{"$f":"+B13+B17","v":708743},{"$f":"+C13+C17","v":708743},{"$f":"+D13+D17","v":708743},708743,708743,708743,724215.08208005084,790733.58799594757,859314.72361997515,930018.71493050898,1002907.3747182668,1078044.1359139052,1155494.0851487992,1235323.9965183306,{"$f":"+P13+P17","v":1317602.3655143483},1402399.4430906135,1489787.2698220471,1579839.710115412,{"$f":"+T13+T17","v":1672632.4864256931},1768243.2134288838,1866751.432098113,1968238.6436260645,2072788.3431324372,2180486.0530907377,2291419.3564040074,2405677.9290541201,2523353.57224405,2644540.2439469858,2769334.0897703348,2897833.4730365067,{"$f":"+AF13+AF17","v":3030139.0039758864}]
["Liabilities"]
["Current"]
["Accounts Payable",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"+'Cash Accounts'!D58","v":0},{"$f":"+'Cash Accounts'!E58","v":0},{"$f":"+'Cash Accounts'!F58","v":0},{"$f":"+'Cash Accounts'!G58","v":0},{"$f":"+'Cash Accounts'!H58","v":0},{"$f":"+'Cash Accounts'!I58","v":0},{"$f":"+'Cash Accounts'!J58","v":0},{"$f":"+'Cash Accounts'!K58","v":0},{"$f":"+'Cash Accounts'!L58","v":0},{"$f":"+'Cash Accounts'!M58","v":0},{"$f":"+'Cash Accounts'!N58","v":0},{"$f":"+'Cash Accounts'!O58","v":0},{"$f":"+'Cash Accounts'!P58","v":0},{"$f":"+'Cash Accounts'!Q58","v":0},{"$f":"+'Cash Accounts'!R58","v":0},{"$f":"+'Cash Accounts'!S58","v":0},{"$f":"+'Cash Accounts'!T58","v":0},{"$f":"+'Cash Accounts'!U58","v":0},{"$f":"+'Cash Accounts'!V58","v":0},{"$f":"+'Cash Accounts'!W58","v":0},{"$f":"+'Cash Accounts'!X58","v":0},{"$f":"+'Cash Accounts'!Y58","v":0},{"$f":"+'Cash Accounts'!Z58","v":0},{"$f":"+'Cash Accounts'!AA58","v":0},{"$f":"+'Cash Accounts'!AB58","v":0},{"$f":"+'Cash Accounts'!AC58","v":0},{"$f":"+'Cash Accounts'!AD58","v":0},{"$f":"+'Cash Accounts'!AE58","v":0},{"$f":"+'Cash Accounts'!AF58","v":0},{"$f":"+'Cash Accounts'!AG58","v":0}]
["Bank Overdraft",{"$f":"IF(O_CashFlow!C31<0,-O_CashFlow!C31,0)","v":243747.4700315838},{"$f":"IFERROR(IF(O_CashFlow!D31<0,-O_CashFlow!D31,0),\"\")","v":210587.03877398575},{"$f":"IFERROR(IF(O_CashFlow!E31<0,-O_CashFlow!E31,0),\"\")","v":175696.38660072046},{"$f":"IFERROR(IF(O_CashFlow!F31<0,-O_CashFlow!F31,0),\"\")","v":139024.2285557109},{"$f":"IFERROR(IF(O_CashFlow!G31<0,-O_CashFlow!G31,0),\"\")","v":100517.89074804028},{"$f":"IFERROR(IF(O_CashFlow!H31<0,-O_CashFlow!H31,0),\"\")","v":49042.466360024766},{"$f":"IFERROR(IF(O_CashFlow!I31<0,-O_CashFlow!I31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!J31<0,-O_CashFlow!J31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!K31<0,-O_CashFlow!K31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!L31<0,-O_CashFlow!L31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!M31<0,-O_CashFlow!M31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!N31<0,-O_CashFlow!N31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!O31<0,-O_CashFlow!O31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!P31<0,-O_CashFlow!P31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q31<0,-O_CashFlow!Q31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!R31<0,-O_CashFlow!R31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!S31<0,-O_CashFlow!S31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!T31<0,-O_CashFlow!T31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!U31<0,-O_CashFlow!U31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!V31<0,-O_CashFlow!V31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!W31<0,-O_CashFlow!W31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!X31<0,-O_CashFlow!X31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y31<0,-O_CashFlow!Y31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z31<0,-O_CashFlow!Z31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA31<0,-O_CashFlow!AA31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB31<0,-O_CashFlow!AB31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC31<0,-O_CashFlow!AC31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD31<0,-O_CashFlow!AD31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE31<0,-O_CashFlow!AE31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF31<0,-O_CashFlow!AF31,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG31<0,-O_CashFlow!AG31,0),\"\")","v":0}]
["Sub-total",{"$f":"SUM(B21:B22)","v":243747.4700315838},210587.03877398575,175696.38660072046,139024.2285557109,100517.89074804028,49042.466360024766,{"$f":"SUM(H21:H22)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P21:P22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF21:AF22)","v":0}]
["Long Term"]
["Notes Payable",{"$f":"+'Funding Schedule'!B75","v":90874.334802186102},{"$f":"+'Funding Schedule'!C75","v":72067.169701400097},{"$f":"+'Funding Schedule'!D75","v":52493.771676460856},{"$f":"+'Funding Schedule'!E75","v":32122.923215802424},{"$f":"+'Funding Schedule'!F75","v":10922.134958271548},{"$f":"+'Funding Schedule'!G75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!H75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!I75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!J75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!K75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!L75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!M75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!N75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!O75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!P75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!Q75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!R75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!S75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!T75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!U75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!V75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!W75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!X75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!Y75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!Z75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AA75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AB75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AC75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AD75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AE75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AF75","v":-2.9103830456733704E-11}]
["Total Liabilities",{"$f":"+B23+B25","v":334621.80483376991},{"$f":"+C23+C25","v":282654.20847538585},228190.15827718133,171147.15177151334,111440.02570631183,49042.466360024737,{"$f":"+H23+H25","v":-2.9103830456733704E-11},-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,{"$f":"+P23+P25","v":-2.9103830456733704E-11},-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,{"$f":"+AF23+AF25","v":-2.9103830456733704E-11}]
["Equity (Shareholder's Funds & Grants)"]
["Equity",{"$f":"+'Funding Schedule'!B88","v":0},{"$f":"+'Funding Schedule'!C88","v":0},{"$f":"+'Funding Schedule'!D88","v":0},{"$f":"+'Funding Schedule'!E88","v":0},{"$f":"+'Funding Schedule'!F88","v":0},{"$f":"+'Funding Schedule'!G88","v":0},{"$f":"+'Funding Schedule'!H88","v":0},{"$f":"+'Funding Schedule'!I88","v":0},{"$f":"+'Funding Schedule'!J88","v":0},{"$f":"+'Funding Schedule'!K88","v":0},{"$f":"+'Funding Schedule'!L88","v":0},{"$f":"+'Funding Schedule'!M88","v":0},{"$f":"+'Funding Schedule'!N88","v":0},{"$f":"+'Funding Schedule'!O88","v":0},{"$f":"+'Funding Schedule'!P88","v":0},{"$f":"+'Funding Schedule'!Q88","v":0},{"$f":"+'Funding Schedule'!R88","v":0},{"$f":"+'Funding Schedule'!S88","v":0},{"$f":"+'Funding Schedule'!T88","v":0},{"$f":"+'Funding Schedule'!U88","v":0},{"$f":"+'Funding Schedule'!V88","v":0},{"$f":"+'Funding Schedule'!W88","v":0},{"$f":"+'Funding Schedule'!X88","v":0},{"$f":"+'Funding Schedule'!Y88","v":0},{"$f":"+'Funding Schedule'!Z88","v":0},{"$f":"+'Funding Schedule'!AA88","v":0},{"$f":"+'Funding Schedule'!AB88","v":0},{"$f":"+'Funding Schedule'!AC88","v":0},{"$f":"+'Funding Schedule'!AD88","v":0},{"$f":"+'Funding Schedule'!AE88","v":0},{"$f":"+'Funding Schedule'!AF88","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B101","v":323430.75},{"$f":"+'Funding Schedule'!C101","v":323430.75},{"$f":"+'Funding Schedule'!D101","v":323430.75},{"$f":"+'Funding Schedule'!E101","v":323430.75},{"$f":"+'Funding Schedule'!F101","v":323430.75},{"$f":"+'Funding Schedule'!G101","v":323430.75},{"$f":"+'Funding Schedule'!H101","v":323430.75},{"$f":"+'Funding Schedule'!I101","v":323430.75},{"$f":"+'Funding Schedule'!J101","v":323430.75},{"$f":"+'Funding Schedule'!K101","v":323430.75},{"$f":"+'Funding Schedule'!L101","v":323430.75},{"$f":"+'Funding Schedule'!M101","v":323430.75},{"$f":"+'Funding Schedule'!N101","v":323430.75},{"$f":"+'Funding Schedule'!O101","v":323430.75},{"$f":"+'Funding Schedule'!P101","v":323430.75},{"$f":"+'Funding Schedule'!Q101","v":323430.75},{"$f":"+'Funding Schedule'!R101","v":323430.75},{"$f":"+'Funding Schedule'!S101","v":323430.75},{"$f":"+'Funding Schedule'!T101","v":323430.75},{"$f":"+'Funding Schedule'!U101","v":323430.75},{"$f":"+'Funding Schedule'!V101","v":323430.75},{"$f":"+'Funding Schedule'!W101","v":323430.75},{"$f":"+'Funding Schedule'!X101","v":323430.75},{"$f":"+'Funding Schedule'!Y101","v":323430.75},{"$f":"+'Funding Schedule'!Z101","v":323430.75},{"$f":"+'Funding Schedule'!AA101","v":323430.75},{"$f":"+'Funding Schedule'!AB101","v":323430.75},{"$f":"+'Funding Schedule'!AC101","v":323430.75},{"$f":"+'Funding Schedule'!AD101","v":323430.75},{"$f":"+'Funding Schedule'!AE101","v":323430.75},{"$f":"+'Funding Schedule'!AF101","v":323430.75}]
["Retained Earnings",{"$f":"+'O_IncomeStatement (Tax)'!C23","v":50690.4451662301},{"$f":"+B30+'O_IncomeStatement (Tax)'!D23","v":102658.04152461412},{"$f":"+C30+'O_IncomeStatement (Tax)'!E23","v":157122.09172281864},{"$f":"+D30+'O_IncomeStatement (Tax)'!F23","v":214165.09822848663},{"$f":"+E30+'O_IncomeStatement (Tax)'!G23","v":273872.22429368814},{"$f":"+F30+'O_IncomeStatement (Tax)'!H23","v":336269.78363997524},{"$f":"+G30+'O_IncomeStatement (Tax)'!I23","v":400784.33208005084},{"$f":"+H30+'O_IncomeStatement (Tax)'!J23","v":467302.83799594751},{"$f":"+I30+'O_IncomeStatement (Tax)'!K23","v":535883.97361997515},{"$f":"+J30+'O_IncomeStatement (Tax)'!L23","v":606587.9649305091},{"$f":"+K30+'O_IncomeStatement (Tax)'!M23","v":679476.62471826689},{"$f":"+L30+'O_IncomeStatement (Tax)'!N23","v":754613.38591390545},{"$f":"+M30+'O_IncomeStatement (Tax)'!O23","v":832063.33514879923},{"$f":"+N30+'O_IncomeStatement (Tax)'!P23","v":911893.24651833053},{"$f":"+O30+'O_IncomeStatement (Tax)'!Q23","v":994171.61551434814},{"$f":"+P30+'O_IncomeStatement (Tax)'!R23","v":1078968.6930906132},{"$f":"+Q30+'O_IncomeStatement (Tax)'!S23","v":1166356.5198220471},{"$f":"+R30+'O_IncomeStatement (Tax)'!T23","v":1256408.960115412},{"$f":"+S30+'O_IncomeStatement (Tax)'!U23","v":1349201.7364256929},{"$f":"+T30+'O_IncomeStatement (Tax)'!V23","v":1444812.4634288838},{"$f":"+U30+'O_IncomeStatement (Tax)'!W23","v":1543320.682098113},{"$f":"+V30+'O_IncomeStatement (Tax)'!X23","v":1644807.8936260645},{"$f":"+W30+'O_IncomeStatement (Tax)'!Y23","v":1749357.5931324372},{"$f":"+X30+'O_IncomeStatement (Tax)'!Z23","v":1857055.3030907377},{"$f":"+Y30+'O_IncomeStatement (Tax)'!AA23","v":1967988.6064040074},{"$f":"+Z30+'O_IncomeStatement (Tax)'!AB23","v":2082247.1790541201},{"$f":"+AA30+'O_IncomeStatement (Tax)'!AC23","v":2199922.82224405},{"$f":"+AB30+'O_IncomeStatement (Tax)'!AD23","v":2321109.4939469858},{"$f":"+AC30+'O_IncomeStatement (Tax)'!AE23","v":2445903.3397703348},{"$f":"+AD30+'O_IncomeStatement (Tax)'!AF23","v":2574402.7230365067},{"$f":"+AE30+'O_IncomeStatement (Tax)'!AG23","v":2706708.2539758864}]
["Total",{"$f":"SUM(B28:B30)","v":374121.19516623009},426088.79152461409,480552.84172281867,537595.8482284866,597302.97429368808,659700.53363997524,724215.08208005084,790733.58799594757,859314.72361997515,930018.7149305091,1002907.3747182669,1078044.1359139055,1155494.0851487992,1235323.9965183306,{"$f":"SUM(P28:P30)","v":1317602.3655143483},1402399.4430906132,1489787.2698220471,1579839.710115412,1672632.4864256929,1768243.2134288838,1866751.432098113,1968238.6436260645,2072788.3431324372,2180486.0530907377,2291419.3564040074,2405677.9290541201,2523353.57224405,2644540.2439469858,2769334.0897703348,2897833.4730365067,{"$f":"SUM(AF28:AF30)","v":3030139.0039758864}]
["Check = 0",{"$f":"+B18-B26-B31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P18-P26-P31","v":0},0,0,0,{"$f":"+T18-T26-T31","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF18-AF26-AF31","v":0}]
[]
["Net Worth = Assets - Liabilities",{"$f":"+B18-B26","v":374121.19516623009},426088.79152461415,480552.84172281867,537595.84822848672,597302.9742936882,659700.53363997524,724215.08208005084,790733.58799594757,859314.72361997515,930018.71493050898,1002907.3747182668,1078044.1359139052,1155494.0851487992,1235323.9965183306,{"$f":"+P18-P26","v":1317602.3655143483},1402399.4430906135,1489787.2698220471,1579839.710115412,1672632.4864256931,1768243.2134288838,1866751.432098113,1968238.6436260645,2072788.3431324372,2180486.0530907377,2291419.3564040074,2405677.9290541201,2523353.57224405,2644540.2439469858,2769334.0897703348,2897833.4730365067,{"$f":"+AF18-AF26","v":3030139.0039758864}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]

{"sheet":"O_UseOfFunds","index":31,"n_rows":67,"n_cols":32,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Use of Funds Report",null,"©2009",null,"Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
["USE OF FUNDS",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
["Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B6+1","v":2},{"$f":"+C6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"+P6+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Sources and Uses of Funds Statement"]
["Sources of Funds"]
["Sales Income",{"$f":"+SUM(O_Operating_Income!D21:D29)","v":0},{"$f":"+SUM(O_Operating_Income!E21:E29)","v":0},{"$f":"+SUM(O_Operating_Income!F21:F29)","v":0},{"$f":"+SUM(O_Operating_Income!G21:G29)","v":0},{"$f":"+SUM(O_Operating_Income!H21:H29)","v":0},{"$f":"+SUM(O_Operating_Income!I21:I29)","v":0},{"$f":"+SUM(O_Operating_Income!J21:J29)","v":0},{"$f":"+SUM(O_Operating_Income!K21:K29)","v":0},{"$f":"+SUM(O_Operating_Income!L21:L29)","v":0},{"$f":"+SUM(O_Operating_Income!M21:M29)","v":0},{"$f":"+SUM(O_Operating_Income!N21:N29)","v":0},{"$f":"+SUM(O_Operating_Income!O21:O29)","v":0},{"$f":"+SUM(O_Operating_Income!P21:P29)","v":0},{"$f":"+SUM(O_Operating_Income!Q21:Q29)","v":0},{"$f":"+SUM(O_Operating_Income!R21:R29)","v":0},{"$f":"+SUM(O_Operating_Income!S21:S29)","v":0},{"$f":"+SUM(O_Operating_Income!T21:T29)","v":0},{"$f":"+SUM(O_Operating_Income!U21:U29)","v":0},{"$f":"+SUM(O_Operating_Income!V21:V29)","v":0},{"$f":"+SUM(O_Operating_Income!W21:W29)","v":0},{"$f":"+SUM(O_Operating_Income!X21:X29)","v":0},{"$f":"+SUM(O_Operating_Income!Y21:Y29)","v":0},{"$f":"+SUM(O_Operating_Income!Z21:Z29)","v":0},{"$f":"+SUM(O_Operating_Income!AA21:AA29)","v":0},{"$f":"+SUM(O_Operating_Income!AB21:AB29)","v":0},{"$f":"+SUM(O_Operating_Income!AC21:AC29)","v":0},{"$f":"+SUM(O_Operating_Income!AD21:AD29)","v":0},{"$f":"+SUM(O_Operating_Income!AE21:AE29)","v":0},{"$f":"+SUM(O_Operating_Income!AF21:AF29)","v":0},{"$f":"+SUM(O_Operating_Income!AG21:AG29)","v":0},{"$f":"+SUM(O_Operating_Income!AH21:AH29)","v":0}]
["Production Incentives",{"$f":"+SUM(O_Operating_Income!D31:D32)","v":0},{"$f":"+SUM(O_Operating_Income!E31:E32)","v":0},{"$f":"+SUM(O_Operating_Income!F31:F32)","v":0},{"$f":"+SUM(O_Operating_Income!G31:G32)","v":0},{"$f":"+SUM(O_Operating_Income!H31:H32)","v":0},{"$f":"+SUM(O_Operating_Income!I31:I32)","v":0},{"$f":"+SUM(O_Operating_Income!J31:J32)","v":0},{"$f":"+SUM(O_Operating_Income!K31:K32)","v":0},{"$f":"+SUM(O_Operating_Income!L31:L32)","v":0},{"$f":"+SUM(O_Operating_Income!M31:M32)","v":0},{"$f":"+SUM(O_Operating_Income!N31:N32)","v":0},{"$f":"+SUM(O_Operating_Income!O31:O32)","v":0},{"$f":"+SUM(O_Operating_Income!P31:P32)","v":0},{"$f":"+SUM(O_Operating_Income!Q31:Q32)","v":0},{"$f":"+SUM(O_Operating_Income!R31:R32)","v":0},{"$f":"+SUM(O_Operating_Income!S31:S32)","v":0},{"$f":"+SUM(O_Operating_Income!T31:T32)","v":0},{"$f":"+SUM(O_Operating_Income!U31:U32)","v":0},{"$f":"+SUM(O_Operating_Income!V31:V32)","v":0},{"$f":"+SUM(O_Operating_Income!W31:W32)","v":0},{"$f":"+SUM(O_Operating_Income!X31:X32)","v":0},{"$f":"+SUM(O_Operating_Income!Y31:Y32)","v":0},{"$f":"+SUM(O_Operating_Income!Z31:Z32)","v":0},{"$f":"+SUM(O_Operating_Income!AA31:AA32)","v":0},{"$f":"+SUM(O_Operating_Income!AB31:AB32)","v":0},{"$f":"+SUM(O_Operating_Income!AC31:AC32)","v":0},{"$f":"+SUM(O_Operating_Income!AD31:AD32)","v":0},{"$f":"+SUM(O_Operating_Income!AE31:AE32)","v":0},{"$f":"+SUM(O_Operating_Income!AF31:AF32)","v":0},{"$f":"+SUM(O_Operating_Income!AG31:AG32)","v":0},{"$f":"+SUM(O_Operating_Income!AH31:AH32)","v":0}]
["Other Income",{"$f":"+O_Operating_Income!D30","v":0},{"$f":"+O_Operating_Income!E30","v":0},{"$f":"+O_Operating_Income!F30","v":0},{"$f":"+O_Operating_Income!G30","v":0},{"$f":"+O_Operating_Income!H30","v":0},{"$f":"+O_Operating_Income!I30","v":0},{"$f":"+O_Operating_Income!J30","v":0},{"$f":"+O_Operating_Income!K30","v":0},{"$f":"+O_Operating_Income!L30","v":0},{"$f":"+O_Operating_Income!M30","v":0},{"$f":"+O_Operating_Income!N30","v":0},{"$f":"+O_Operating_Income!O30","v":0},{"$f":"+O_Operating_Income!P30","v":0},{"$f":"+O_Operating_Income!Q30","v":0},{"$f":"+O_Operating_Income!R30","v":0},{"$f":"+O_Operating_Income!S30","v":0},{"$f":"+O_Operating_Income!T30","v":0},{"$f":"+O_Operating_Income!U30","v":0},{"$f":"+O_Operating_Income!V30","v":0},{"$f":"+O_Operating_Income!W30","v":0},{"$f":"+O_Operating_Income!X30","v":0},{"$f":"+O_Operating_Income!Y30","v":0},{"$f":"+O_Operating_Income!Z30","v":0},{"$f":"+O_Operating_Income!AA30","v":0},{"$f":"+O_Operating_Income!AB30","v":0},{"$f":"+O_Operating_Income!AC30","v":0},{"$f":"+O_Operating_Income!AD30","v":0},{"$f":"+O_Operating_Income!AE30","v":0},{"$f":"+O_Operating_Income!AF30","v":0},{"$f":"+O_Operating_Income!AG30","v":0},{"$f":"+O_Operating_Income!AH30","v":0}]
["Equity Injections",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
["Grant Injections",{"$f":"+'Funding Schedule'!B100","v":323430.75},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
["Debt Drawdowns",{"$f":"+'Funding Schedule'!B69","v":100000},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
["Interest Earned",{"$f":"'Cash Accounts'!C63","v":0},{"$f":"'Cash Accounts'!D63","v":0},{"$f":"'Cash Accounts'!E63","v":0},{"$f":"'Cash Accounts'!F63","v":0},{"$f":"'Cash Accounts'!G63","v":0},{"$f":"'Cash Accounts'!H63","v":0},{"$f":"'Cash Accounts'!I63","v":0},{"$f":"'Cash Accounts'!J63","v":0},{"$f":"'Cash Accounts'!K63","v":0},{"$f":"'Cash Accounts'!L63","v":0},{"$f":"'Cash Accounts'!M63","v":0},{"$f":"'Cash Accounts'!N63","v":0},{"$f":"'Cash Accounts'!O63","v":0},{"$f":"'Cash Accounts'!P63","v":0},{"$f":"'Cash Accounts'!Q63","v":0},{"$f":"'Cash Accounts'!R63","v":0},{"$f":"'Cash Accounts'!S63","v":0},{"$f":"'Cash Accounts'!T63","v":0},{"$f":"'Cash Accounts'!U63","v":0},{"$f":"'Cash Accounts'!V63","v":0},{"$f":"'Cash Accounts'!W63","v":0},{"$f":"'Cash Accounts'!X63","v":0},{"$f":"'Cash Accounts'!Y63","v":0},{"$f":"'Cash Accounts'!Z63","v":0},{"$f":"'Cash Accounts'!AA63","v":0},{"$f":"'Cash Accounts'!AB63","v":0},{"$f":"'Cash Accounts'!AC63","v":0},{"$f":"'Cash Accounts'!AD63","v":0},{"$f":"'Cash Accounts'!AE63","v":0},{"$f":"'Cash Accounts'!AF63","v":0},{"$f":"'Cash Accounts'!AG63","v":0}]
["Increase in Creditors",{"$f":"IF(O_CashFlow!C13>0,O_CashFlow!C13,0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D13>0,O_CashFlow!D13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!E13>0,O_CashFlow!E13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!F13>0,O_CashFlow!F13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!G13>0,O_CashFlow!G13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!H13>0,O_CashFlow!H13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!I13>0,O_CashFlow!I13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!J13>0,O_CashFlow!J13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!K13>0,O_CashFlow!K13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!L13>0,O_CashFlow!L13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!M13>0,O_CashFlow!M13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!N13>0,O_CashFlow!N13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!O13>0,O_CashFlow!O13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!P13>0,O_CashFlow!P13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q13>0,O_CashFlow!Q13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!R13>0,O_CashFlow!R13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!S13>0,O_CashFlow!S13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!T13>0,O_CashFlow!T13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!U13>0,O_CashFlow!U13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!V13>0,O_CashFlow!V13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!W13>0,O_CashFlow!W13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!X13>0,O_CashFlow!X13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y13>0,O_CashFlow!Y13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z13>0,O_CashFlow!Z13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA13>0,O_CashFlow!AA13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB13>0,O_CashFlow!AB13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC13>0,O_CashFlow!AC13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD13>0,O_CashFlow!AD13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE13>0,O_CashFlow!AE13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF13>0,O_CashFlow!AF13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG13>0,O_CashFlow!AG13,0),\"\")","v":0}]
["Decrease in Debtors",{"$f":"IF(O_CashFlow!C12>0,O_CashFlow!C12,0)","v":0},{"$f":"IF(O_CashFlow!D12>0,O_CashFlow!D12,0)","v":0},{"$f":"IF(O_CashFlow!E12>0,O_CashFlow!E12,0)","v":0},{"$f":"IF(O_CashFlow!F12>0,O_CashFlow!F12,0)","v":0},{"$f":"IF(O_CashFlow!G12>0,O_CashFlow!G12,0)","v":0},{"$f":"IF(O_CashFlow!H12>0,O_CashFlow!H12,0)","v":0},{"$f":"IF(O_CashFlow!I12>0,O_CashFlow!I12,0)","v":0},{"$f":"IF(O_CashFlow!J12>0,O_CashFlow!J12,0)","v":0},{"$f":"IF(O_CashFlow!K12>0,O_CashFlow!K12,0)","v":0},{"$f":"IF(O_CashFlow!L12>0,O_CashFlow!L12,0)","v":0},{"$f":"IF(O_CashFlow!M12>0,O_CashFlow!M12,0)","v":0},{"$f":"IF(O_CashFlow!N12>0,O_CashFlow!N12,0)","v":0},{"$f":"IF(O_CashFlow!O12>0,O_CashFlow!O12,0)","v":0},{"$f":"IF(O_CashFlow!P12>0,O_CashFlow!P12,0)","v":0},{"$f":"IF(O_CashFlow!Q12>0,O_CashFlow!Q12,0)","v":0},{"$f":"IF(O_CashFlow!R12>0,O_CashFlow!R12,0)","v":0},{"$f":"IF(O_CashFlow!S12>0,O_CashFlow!S12,0)","v":0},{"$f":"IF(O_CashFlow!T12>0,O_CashFlow!T12,0)","v":0},{"$f":"IF(O_CashFlow!U12>0,O_CashFlow!U12,0)","v":0},{"$f":"IF(O_CashFlow!V12>0,O_CashFlow!V12,0)","v":0},{"$f":"IF(O_CashFlow!W12>0,O_CashFlow!W12,0)","v":0},{"$f":"IF(O_CashFlow!X12>0,O_CashFlow!X12,0)","v":0},{"$f":"IF(O_CashFlow!Y12>0,O_CashFlow!Y12,0)","v":0},{"$f":"IF(O_CashFlow!Z12>0,O_CashFlow!Z12,0)","v":0},{"$f":"IF(O_CashFlow!AA12>0,O_CashFlow!AA12,0)","v":0},{"$f":"IF(O_CashFlow!AB12>0,O_CashFlow!AB12,0)","v":0},{"$f":"IF(O_CashFlow!AC12>0,O_CashFlow!AC12,0)","v":0},{"$f":"IF(O_CashFlow!AD12>0,O_CashFlow!AD12,0)","v":0},{"$f":"IF(O_CashFlow!AE12>0,O_CashFlow!AE12,0)","v":0},{"$f":"IF(O_CashFlow!AF12>0,O_CashFlow!AF12,0)","v":0},{"$f":"IF(O_CashFlow!AG12>0,O_CashFlow!AG12,0)","v":0}]
["Decrease in Stocks",{"$f":"IF(O_CashFlow!C11>0,O_CashFlow!C11,0)","v":0},{"$f":"IF(O_CashFlow!D11>0,O_CashFlow!D11,0)","v":0},{"$f":"IF(O_CashFlow!E11>0,O_CashFlow!E11,0)","v":0},{"$f":"IF(O_CashFlow!F11>0,O_CashFlow!F11,0)","v":0},{"$f":"IF(O_CashFlow!G11>0,O_CashFlow!G11,0)","v":0},{"$f":"IF(O_CashFlow!H11>0,O_CashFlow!H11,0)","v":0},{"$f":"IF(O_CashFlow!I11>0,O_CashFlow!I11,0)","v":0},{"$f":"IF(O_CashFlow!J11>0,O_CashFlow!J11,0)","v":0},{"$f":"IF(O_CashFlow!K11>0,O_CashFlow!K11,0)","v":0},{"$f":"IF(O_CashFlow!L11>0,O_CashFlow!L11,0)","v":0},{"$f":"IF(O_CashFlow!M11>0,O_CashFlow!M11,0)","v":0},{"$f":"IF(O_CashFlow!N11>0,O_CashFlow!N11,0)","v":0},{"$f":"IF(O_CashFlow!O11>0,O_CashFlow!O11,0)","v":0},{"$f":"IF(O_CashFlow!P11>0,O_CashFlow!P11,0)","v":0},{"$f":"IF(O_CashFlow!Q11>0,O_CashFlow!Q11,0)","v":0},{"$f":"IF(O_CashFlow!R11>0,O_CashFlow!R11,0)","v":0},{"$f":"IF(O_CashFlow!S11>0,O_CashFlow!S11,0)","v":0},{"$f":"IF(O_CashFlow!T11>0,O_CashFlow!T11,0)","v":0},{"$f":"IF(O_CashFlow!U11>0,O_CashFlow!U11,0)","v":0},{"$f":"IF(O_CashFlow!V11>0,O_CashFlow!V11,0)","v":0},{"$f":"IF(O_CashFlow!W11>0,O_CashFlow!W11,0)","v":0},{"$f":"IF(O_CashFlow!X11>0,O_CashFlow!X11,0)","v":0},{"$f":"IF(O_CashFlow!Y11>0,O_CashFlow!Y11,0)","v":0},{"$f":"IF(O_CashFlow!Z11>0,O_CashFlow!Z11,0)","v":0},{"$f":"IF(O_CashFlow!AA11>0,O_CashFlow!AA11,0)","v":0},{"$f":"IF(O_CashFlow!AB11>0,O_CashFlow!AB11,0)","v":0},{"$f":"IF(O_CashFlow!AC11>0,O_CashFlow!AC11,0)","v":0},{"$f":"IF(O_CashFlow!AD11>0,O_CashFlow!AD11,0)","v":0},{"$f":"IF(O_CashFlow!AE11>0,O_CashFlow!AE11,0)","v":0},{"$f":"IF(O_CashFlow!AF11>0,O_CashFlow!AF11,0)","v":0},{"$f":"IF(O_CashFlow!AG11>0,O_CashFlow!AG11,0)","v":0}]
["Total Sources ",{"$f":"SUM(B9:B18)","v":423430.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Uses of Funds"]
["Operating Costs",{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!C10+'O_IncomeStatement (Tax)'!C12),\"\")","v":-53640},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!D10+'O_IncomeStatement (Tax)'!D12),\"\")","v":-55322.74},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!E10+'O_IncomeStatement (Tax)'!E12),\"\")","v":-57055.506539999988},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!F10+'O_IncomeStatement (Tax)'!F12),\"\")","v":-58839.661748740014},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!G10+'O_IncomeStatement (Tax)'!G12),\"\")","v":-60676.598786473733},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!H10+'O_IncomeStatement (Tax)'!H12),\"\")","v":-62567.742229692944},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!I10+'O_IncomeStatement (Tax)'!I12),\"\")","v":-64514.548440075596},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!J10+'O_IncomeStatement (Tax)'!J12),\"\")","v":-66518.505915896691},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!K10+'O_IncomeStatement (Tax)'!K12),\"\")","v":-68581.135624027578},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!L10+'O_IncomeStatement (Tax)'!L12),\"\")","v":-70703.991310533951},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!M10+'O_IncomeStatement (Tax)'!M12),\"\")","v":-72888.659787757744},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!N10+'O_IncomeStatement (Tax)'!N12),\"\")","v":-75136.761195638581},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!O10+'O_IncomeStatement (Tax)'!O12),\"\")","v":-77449.949234893837},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!P10+'O_IncomeStatement (Tax)'!P12),\"\")","v":-79829.911369531328},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Q10+'O_IncomeStatement (Tax)'!Q12),\"\")","v":-82278.368996017583},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!R10+'O_IncomeStatement (Tax)'!R12),\"\")","v":-84797.077576265161},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!S10+'O_IncomeStatement (Tax)'!S12),\"\")","v":-87387.826731433874},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!T10+'O_IncomeStatement (Tax)'!T12),\"\")","v":-90052.440293364823},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!U10+'O_IncomeStatement (Tax)'!U12),\"\")","v":-92792.776310280999},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!V10+'O_IncomeStatement (Tax)'!V12),\"\")","v":-95610.727003190797},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!W10+'O_IncomeStatement (Tax)'!W12),\"\")","v":-98508.218669229158},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!X10+'O_IncomeStatement (Tax)'!X12),\"\")","v":-101487.21152795157},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Y10+'O_IncomeStatement (Tax)'!Y12),\"\")","v":-104549.69950637262},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Z10+'O_IncomeStatement (Tax)'!Z12),\"\")","v":-107697.70995830047},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AA10+'O_IncomeStatement (Tax)'!AA12),\"\")","v":-110933.30331326985},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AB10+'O_IncomeStatement (Tax)'!AB12),\"\")","v":-114258.57265011279},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AC10+'O_IncomeStatement (Tax)'!AC12),\"\")","v":-117675.64318992977},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AD10+'O_IncomeStatement (Tax)'!AD12),\"\")","v":-121186.67170293578},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AE10+'O_IncomeStatement (Tax)'!AE12),\"\")","v":-124793.84582334885},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AF10+'O_IncomeStatement (Tax)'!AF12),\"\")","v":-128499.38326617169},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AG10+'O_IncomeStatement (Tax)'!AG12),\"\")","v":-132305.53093937985}]
["Capital Expenditure",{"$f":"+'Capital Expenditures'!D82","v":708743},{"$f":"+'Capital Expenditures'!E82","v":0},{"$f":"+'Capital Expenditures'!F82","v":0},{"$f":"+'Capital Expenditures'!G82","v":0},{"$f":"+'Capital Expenditures'!H82","v":0},{"$f":"+'Capital Expenditures'!I82","v":0},{"$f":"+'Capital Expenditures'!J82","v":0},{"$f":"+'Capital Expenditures'!K82","v":0},{"$f":"+'Capital Expenditures'!L82","v":0},{"$f":"+'Capital Expenditures'!M82","v":0},{"$f":"+'Capital Expenditures'!N82","v":0},{"$f":"+'Capital Expenditures'!O82","v":0},{"$f":"+'Capital Expenditures'!P82","v":0},{"$f":"+'Capital Expenditures'!Q82","v":0},{"$f":"+'Capital Expenditures'!R82","v":0},{"$f":"+'Capital Expenditures'!S82","v":0},{"$f":"+'Capital Expenditures'!T82","v":0},{"$f":"+'Capital Expenditures'!U82","v":0},{"$f":"+'Capital Expenditures'!V82","v":0},{"$f":"+'Capital Expenditures'!W82","v":0},{"$f":"+'Capital Expenditures'!X82","v":0},{"$f":"+'Capital Expenditures'!Y82","v":0},{"$f":"+'Capital Expenditures'!Z82","v":0},{"$f":"+'Capital Expenditures'!AA82","v":0},{"$f":"+'Capital Expenditures'!AB82","v":0},{"$f":"+'Capital Expenditures'!AC82","v":0},{"$f":"+'Capital Expenditures'!AD82","v":0},{"$f":"+'Capital Expenditures'!AE82","v":0},{"$f":"+'Capital Expenditures'!AF82","v":0},{"$f":"+'Capital Expenditures'!AG82","v":0},{"$f":"+'Capital Expenditures'!AH82","v":0}]
["Debt Repayments",{"$f":"-'Funding Schedule'!B71","v":9125.665197813898},{"$f":"-'Funding Schedule'!C71","v":18807.165100785998},{"$f":"-'Funding Schedule'!D71","v":19573.398024939241},{"$f":"-'Funding Schedule'!E71","v":20370.848460658432},{"$f":"-'Funding Schedule'!F71","v":21200.788257530876},{"$f":"-'Funding Schedule'!G71","v":10922.134958271577},{"$f":"-'Funding Schedule'!H71","v":0},{"$f":"-'Funding Schedule'!I71","v":0},{"$f":"-'Funding Schedule'!J71","v":0},{"$f":"-'Funding Schedule'!K71","v":0},{"$f":"-'Funding Schedule'!L71","v":0},{"$f":"-'Funding Schedule'!M71","v":0},{"$f":"-'Funding Schedule'!N71","v":0},{"$f":"-'Funding Schedule'!O71","v":0},{"$f":"-'Funding Schedule'!P71","v":0},{"$f":"-'Funding Schedule'!Q71","v":0},{"$f":"-'Funding Schedule'!R71","v":0},{"$f":"-'Funding Schedule'!S71","v":0},{"$f":"-'Funding Schedule'!T71","v":0},{"$f":"-'Funding Schedule'!U71","v":0},{"$f":"-'Funding Schedule'!V71","v":0},{"$f":"-'Funding Schedule'!W71","v":0},{"$f":"-'Funding Schedule'!X71","v":0},{"$f":"-'Funding Schedule'!Y71","v":0},{"$f":"-'Funding Schedule'!Z71","v":0},{"$f":"-'Funding Schedule'!AA71","v":0},{"$f":"-'Funding Schedule'!AB71","v":0},{"$f":"-'Funding Schedule'!AC71","v":0},{"$f":"-'Funding Schedule'!AD71","v":0},{"$f":"-'Funding Schedule'!AE71","v":0},{"$f":"-'Funding Schedule'!AF71","v":0}]
["Interest Expenses",{"$f":"-'Funding Schedule'!B70","v":1949.5548337699022},{"$f":"-'Funding Schedule'!C70","v":3355.1436416159695},{"$f":"-'Funding Schedule'!D70","v":2591.4563417954628},{"$f":"-'Funding Schedule'!E70","v":1796.6552430720205},{"$f":"-'Funding Schedule'!F70","v":969.47272127224005},{"$f":"-'Funding Schedule'!G70","v":170.18288340584752},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["Finance Charges",{"$f":"-'Funding Schedule'!B73","v":1000},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["Decrease in Creditors",{"$f":"IF(O_CashFlow!C13<0,-O_CashFlow!C13,0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D13<0,-O_CashFlow!D13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!E13<0,-O_CashFlow!E13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!F13<0,-O_CashFlow!F13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!G13<0,-O_CashFlow!G13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!H13<0,-O_CashFlow!H13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!I13<0,-O_CashFlow!I13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!J13<0,-O_CashFlow!J13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!K13<0,-O_CashFlow!K13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!L13<0,-O_CashFlow!L13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!M13<0,-O_CashFlow!M13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!N13<0,-O_CashFlow!N13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!O13<0,-O_CashFlow!O13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!P13<0,-O_CashFlow!P13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q13<0,-O_CashFlow!Q13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!R13<0,-O_CashFlow!R13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!S13<0,-O_CashFlow!S13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!T13<0,-O_CashFlow!T13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!U13<0,-O_CashFlow!U13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!V13<0,-O_CashFlow!V13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!W13<0,-O_CashFlow!W13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!X13<0,-O_CashFlow!X13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y13<0,-O_CashFlow!Y13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z13<0,-O_CashFlow!Z13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA13<0,-O_CashFlow!AA13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB13<0,-O_CashFlow!AB13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC13<0,-O_CashFlow!AC13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD13<0,-O_CashFlow!AD13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE13<0,-O_CashFlow!AE13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF13<0,-O_CashFlow!AF13,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG13<0,-O_CashFlow!AG13,0),\"\")","v":0}]
["Increase in Debtors",{"$f":"IF(O_CashFlow!C12<0,-O_CashFlow!C12,0)","v":0},{"$f":"IF(O_CashFlow!D12<0,-O_CashFlow!D12,0)","v":0},{"$f":"IF(O_CashFlow!E12<0,-O_CashFlow!E12,0)","v":0},{"$f":"IF(O_CashFlow!F12<0,-O_CashFlow!F12,0)","v":0},{"$f":"IF(O_CashFlow!G12<0,-O_CashFlow!G12,0)","v":0},{"$f":"IF(O_CashFlow!H12<0,-O_CashFlow!H12,0)","v":0},{"$f":"IF(O_CashFlow!I12<0,-O_CashFlow!I12,0)","v":0},{"$f":"IF(O_CashFlow!J12<0,-O_CashFlow!J12,0)","v":0},{"$f":"IF(O_CashFlow!K12<0,-O_CashFlow!K12,0)","v":0},{"$f":"IF(O_CashFlow!L12<0,-O_CashFlow!L12,0)","v":0},{"$f":"IF(O_CashFlow!M12<0,-O_CashFlow!M12,0)","v":0},{"$f":"IF(O_CashFlow!N12<0,-O_CashFlow!N12,0)","v":0},{"$f":"IF(O_CashFlow!O12<0,-O_CashFlow!O12,0)","v":0},{"$f":"IF(O_CashFlow!P12<0,-O_CashFlow!P12,0)","v":0},{"$f":"IF(O_CashFlow!Q12<0,-O_CashFlow!Q12,0)","v":0},{"$f":"IF(O_CashFlow!R12<0,-O_CashFlow!R12,0)","v":0},{"$f":"IF(O_CashFlow!S12<0,-O_CashFlow!S12,0)","v":0},{"$f":"IF(O_CashFlow!T12<0,-O_CashFlow!T12,0)","v":0},{"$f":"IF(O_CashFlow!U12<0,-O_CashFlow!U12,0)","v":0},{"$f":"IF(O_CashFlow!V12<0,-O_CashFlow!V12,0)","v":0},{"$f":"IF(O_CashFlow!W12<0,-O_CashFlow!W12,0)","v":0},{"$f":"IF(O_CashFlow!X12<0,-O_CashFlow!X12,0)","v":0},{"$f":"IF(O_CashFlow!Y12<0,-O_CashFlow!Y12,0)","v":0},{"$f":"IF(O_CashFlow!Z12<0,-O_CashFlow!Z12,0)","v":0},{"$f":"IF(O_CashFlow!AA12<0,-O_CashFlow!AA12,0)","v":0},{"$f":"IF(O_CashFlow!AB12<0,-O_CashFlow!AB12,0)","v":0},{"$f":"IF(O_CashFlow!AC12<0,-O_CashFlow!AC12,0)","v":0},{"$f":"IF(O_CashFlow!AD12<0,-O_CashFlow!AD12,0)","v":0},{"$f":"IF(O_CashFlow!AE12<0,-O_CashFlow!AE12,0)","v":0},{"$f":"IF(O_CashFlow!AF12<0,-O_CashFlow!AF12,0)","v":0},{"$f":"IF(O_CashFlow!AG12<0,-O_CashFlow!AG12,0)","v":0}]
["Increase in Stocks",{"$f":"IF(O_CashFlow!C11<0,-O_CashFlow!C11,0)","v":0},{"$f":"IF(O_CashFlow!D11<0,-O_CashFlow!D11,0)","v":0},{"$f":"IF(O_CashFlow!E11<0,-O_CashFlow!E11,0)","v":0},{"$f":"IF(O_CashFlow!F11<0,-O_CashFlow!F11,0)","v":0},{"$f":"IF(O_CashFlow!G11<0,-O_CashFlow!G11,0)","v":0},{"$f":"IF(O_CashFlow!H11<0,-O_CashFlow!H11,0)","v":0},{"$f":"IF(O_CashFlow!I11<0,-O_CashFlow!I11,0)","v":0},{"$f":"IF(O_CashFlow!J11<0,-O_CashFlow!J11,0)","v":0},{"$f":"IF(O_CashFlow!K11<0,-O_CashFlow!K11,0)","v":0},{"$f":"IF(O_CashFlow!L11<0,-O_CashFlow!L11,0)","v":0},{"$f":"IF(O_CashFlow!M11<0,-O_CashFlow!M11,0)","v":0},{"$f":"IF(O_CashFlow!N11<0,-O_CashFlow!N11,0)","v":0},{"$f":"IF(O_CashFlow!O11<0,-O_CashFlow!O11,0)","v":0},{"$f":"IF(O_CashFlow!P11<0,-O_CashFlow!P11,0)","v":0},{"$f":"IF(O_CashFlow!Q11<0,-O_CashFlow!Q11,0)","v":0},{"$f":"IF(O_CashFlow!R11<0,-O_CashFlow!R11,0)","v":0},{"$f":"IF(O_CashFlow!S11<0,-O_CashFlow!S11,0)","v":0},{"$f":"IF(O_CashFlow!T11<0,-O_CashFlow!T11,0)","v":0},{"$f":"IF(O_CashFlow!U11<0,-O_CashFlow!U11,0)","v":0},{"$f":"IF(O_CashFlow!V11<0,-O_CashFlow!V11,0)","v":0},{"$f":"IF(O_CashFlow!W11<0,-O_CashFlow!W11,0)","v":0},{"$f":"IF(O_CashFlow!X11<0,-O_CashFlow!X11,0)","v":0},{"$f":"IF(O_CashFlow!Y11<0,-O_CashFlow!Y11,0)","v":0},{"$f":"IF(O_CashFlow!Z11<0,-O_CashFlow!Z11,0)","v":0},{"$f":"IF(O_CashFlow!AA11<0,-O_CashFlow!AA11,0)","v":0},{"$f":"IF(O_CashFlow!AB11<0,-O_CashFlow!AB11,0)","v":0},{"$f":"IF(O_CashFlow!AC11<0,-O_CashFlow!AC11,0)","v":0},{"$f":"IF(O_CashFlow!AD11<0,-O_CashFlow!AD11,0)","v":0},{"$f":"IF(O_CashFlow!AE11<0,-O_CashFlow!AE11,0)","v":0},{"$f":"IF(O_CashFlow!AF11<0,-O_CashFlow!AF11,0)","v":0},{"$f":"IF(O_CashFlow!AG11<0,-O_CashFlow!AG11,0)","v":0}]
["Taxation Paid",{"$f":"+'Taxes & Fees'!C53","v":0},{"$f":"+'Taxes & Fees'!D53","v":0},{"$f":"+'Taxes & Fees'!E53","v":0},{"$f":"+'Taxes & Fees'!F53","v":0},{"$f":"+'Taxes & Fees'!G53","v":0},{"$f":"+'Taxes & Fees'!H53","v":0},{"$f":"+'Taxes & Fees'!I53","v":0},{"$f":"+'Taxes & Fees'!J53","v":0},{"$f":"+'Taxes & Fees'!K53","v":0},{"$f":"+'Taxes & Fees'!L53","v":0},{"$f":"+'Taxes & Fees'!M53","v":0},{"$f":"+'Taxes & Fees'!N53","v":0},{"$f":"+'Taxes & Fees'!O53","v":0},{"$f":"+'Taxes & Fees'!P53","v":0},{"$f":"+'Taxes & Fees'!Q53","v":0},{"$f":"+'Taxes & Fees'!R53","v":0},{"$f":"+'Taxes & Fees'!S53","v":0},{"$f":"+'Taxes & Fees'!T53","v":0},{"$f":"+'Taxes & Fees'!U53","v":0},{"$f":"+'Taxes & Fees'!V53","v":0},{"$f":"+'Taxes & Fees'!W53","v":0},{"$f":"+'Taxes & Fees'!X53","v":0},{"$f":"+'Taxes & Fees'!Y53","v":0},{"$f":"+'Taxes & Fees'!Z53","v":0},{"$f":"+'Taxes & Fees'!AA53","v":0},{"$f":"+'Taxes & Fees'!AB53","v":0},{"$f":"+'Taxes & Fees'!AC53","v":0},{"$f":"+'Taxes & Fees'!AD53","v":0},{"$f":"+'Taxes & Fees'!AE53","v":0},{"$f":"+'Taxes & Fees'!AF53","v":0},{"$f":"+'Taxes & Fees'!AG53","v":0}]
["Dividends Paid",{"$f":"+Dividends!C18","v":0},{"$f":"+Dividends!D18","v":0},{"$f":"+Dividends!E18","v":0},{"$f":"+Dividends!F18","v":0},{"$f":"+Dividends!G18","v":0},{"$f":"+Dividends!H18","v":0},{"$f":"+Dividends!I18","v":0},{"$f":"+Dividends!J18","v":0},{"$f":"+Dividends!K18","v":0},{"$f":"+Dividends!L18","v":0},{"$f":"+Dividends!M18","v":0},{"$f":"+Dividends!N18","v":0},{"$f":"+Dividends!O18","v":0},{"$f":"+Dividends!P18","v":0},{"$f":"+Dividends!Q18","v":0},{"$f":"+Dividends!R18","v":0},{"$f":"+Dividends!S18","v":0},{"$f":"+Dividends!T18","v":0},{"$f":"+Dividends!U18","v":0},{"$f":"+Dividends!V18","v":0},{"$f":"+Dividends!W18","v":0},{"$f":"+Dividends!X18","v":0},{"$f":"+Dividends!Y18","v":0},{"$f":"+Dividends!Z18","v":0},{"$f":"+Dividends!AA18","v":0},{"$f":"+Dividends!AB18","v":0},{"$f":"+Dividends!AC18","v":0},{"$f":"+Dividends!AD18","v":0},{"$f":"+Dividends!AE18","v":0},{"$f":"+Dividends!AF18","v":0},{"$f":"+Dividends!AG18","v":0}]
["Change in Bank Account",{"$f":"IF(O_CashFlow!C31>0,O_CashFlow!C31,0)","v":0},{"$f":"+'Cash Accounts'!D61-'Cash Accounts'!C61","v":33160.431257598044},{"$f":"+'Cash Accounts'!E61-'Cash Accounts'!D61","v":34890.652173265291},{"$f":"+'Cash Accounts'!F61-'Cash Accounts'!E61","v":36672.158045009564},{"$f":"+'Cash Accounts'!G61-'Cash Accounts'!F61","v":38506.337807670614},{"$f":"+'Cash Accounts'!H61-'Cash Accounts'!G61","v":51475.424388015519},{"$f":"+'Cash Accounts'!I61-'Cash Accounts'!H61","v":64514.548440075603},{"$f":"+'Cash Accounts'!J61-'Cash Accounts'!I61","v":66518.505915896691},{"$f":"+'Cash Accounts'!K61-'Cash Accounts'!J61","v":68581.135624027593},{"$f":"+'Cash Accounts'!L61-'Cash Accounts'!K61","v":70703.991310533951},{"$f":"+'Cash Accounts'!M61-'Cash Accounts'!L61","v":72888.659787757759},{"$f":"+'Cash Accounts'!N61-'Cash Accounts'!M61","v":75136.761195638566},{"$f":"+'Cash Accounts'!O61-'Cash Accounts'!N61","v":77449.949234893837},{"$f":"+'Cash Accounts'!P61-'Cash Accounts'!O61","v":79829.911369531299},{"$f":"+'Cash Accounts'!Q61-'Cash Accounts'!P61","v":82278.368996017613},{"$f":"+'Cash Accounts'!R61-'Cash Accounts'!Q61","v":84797.077576265205},{"$f":"+'Cash Accounts'!S61-'Cash Accounts'!R61","v":87387.826731433859},{"$f":"+'Cash Accounts'!T61-'Cash Accounts'!S61","v":90052.440293364809},{"$f":"+'Cash Accounts'!U61-'Cash Accounts'!T61","v":92792.776310281013},{"$f":"+'Cash Accounts'!V61-'Cash Accounts'!U61","v":95610.727003190783},{"$f":"+'Cash Accounts'!W61-'Cash Accounts'!V61","v":98508.218669229187},{"$f":"+'Cash Accounts'!X61-'Cash Accounts'!W61","v":101487.21152795153},{"$f":"+'Cash Accounts'!Y61-'Cash Accounts'!X61","v":104549.69950637268},{"$f":"+'Cash Accounts'!Z61-'Cash Accounts'!Y61","v":107697.70995830046},{"$f":"+'Cash Accounts'!AA61-'Cash Accounts'!Z61","v":110933.30331326975},{"$f":"+'Cash Accounts'!AB61-'Cash Accounts'!AA61","v":114258.57265011268},{"$f":"+'Cash Accounts'!AC61-'Cash Accounts'!AB61","v":117675.64318992989},{"$f":"+'Cash Accounts'!AD61-'Cash Accounts'!AC61","v":121186.67170293583},{"$f":"+'Cash Accounts'!AE61-'Cash Accounts'!AD61","v":124793.84582334897},{"$f":"+'Cash Accounts'!AF61-'Cash Accounts'!AE61","v":128499.38326617191},{"$f":"+'Cash Accounts'!AG61-'Cash Accounts'!AF61","v":132305.53093937971}]
["Total Uses",{"$f":"SUM(B21:B31)","v":667178.2200315838},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1641532182693481E-10,1.1641532182693481E-10,0,1.1641532182693481E-10,2.1827872842550278E-10,0]
["Check = 0",{"$f":"+B19-B32","v":-243747.4700315838},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1641532182693481E-10,-1.1641532182693481E-10,0,-1.1641532182693481E-10,-2.1827872842550278E-10,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]

{"sheet":"O_CashFlow","index":32,"n_rows":69,"n_cols":33,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Cash Flow Report",null,"©2009",null,"Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,"PRO FORMA CASH FLOW STATEMENT",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
[null,"Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
[1,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C6+1","v":2},{"$f":"+D6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"A6+1","v":2},"Cash Flow Statement"]
[{"$f":"A7+1","v":3},"Operations"]
[4,"Operating Profit (EBIT)",{"$f":"+'O_IncomeStatement (Tax)'!C15","v":53640},{"$f":"+'O_IncomeStatement (Tax)'!D15","v":55322.74},{"$f":"+'O_IncomeStatement (Tax)'!E15","v":57055.506539999988},{"$f":"+'O_IncomeStatement (Tax)'!F15","v":58839.661748740014},{"$f":"+'O_IncomeStatement (Tax)'!G15","v":60676.598786473733},{"$f":"+'O_IncomeStatement (Tax)'!H15","v":62567.742229692944},{"$f":"+'O_IncomeStatement (Tax)'!I15","v":64514.548440075596},{"$f":"+'O_IncomeStatement (Tax)'!J15","v":66518.505915896691},{"$f":"+'O_IncomeStatement (Tax)'!K15","v":68581.135624027578},{"$f":"+'O_IncomeStatement (Tax)'!L15","v":70703.991310533951},{"$f":"+'O_IncomeStatement (Tax)'!M15","v":72888.659787757744},{"$f":"+'O_IncomeStatement (Tax)'!N15","v":75136.761195638581},{"$f":"+'O_IncomeStatement (Tax)'!O15","v":77449.949234893837},{"$f":"+'O_IncomeStatement (Tax)'!P15","v":79829.911369531328},{"$f":"+'O_IncomeStatement (Tax)'!Q15","v":82278.368996017583},{"$f":"+'O_IncomeStatement (Tax)'!R15","v":84797.077576265161},{"$f":"+'O_IncomeStatement (Tax)'!S15","v":87387.826731433874},{"$f":"+'O_IncomeStatement (Tax)'!T15","v":90052.440293364823},{"$f":"+'O_IncomeStatement (Tax)'!U15","v":92792.776310280999},{"$f":"+'O_IncomeStatement (Tax)'!V15","v":95610.727003190797},{"$f":"+'O_IncomeStatement (Tax)'!W15","v":98508.218669229158},{"$f":"+'O_IncomeStatement (Tax)'!X15","v":101487.21152795157},{"$f":"+'O_IncomeStatement (Tax)'!Y15","v":104549.69950637262},{"$f":"+'O_IncomeStatement (Tax)'!Z15","v":107697.70995830047},{"$f":"+'O_IncomeStatement (Tax)'!AA15","v":110933.30331326985},{"$f":"+'O_IncomeStatement (Tax)'!AB15","v":114258.57265011279},{"$f":"+'O_IncomeStatement (Tax)'!AC15","v":117675.64318992977},{"$f":"+'O_IncomeStatement (Tax)'!AD15","v":121186.67170293578},{"$f":"+'O_IncomeStatement (Tax)'!AE15","v":124793.84582334885},{"$f":"+'O_IncomeStatement (Tax)'!AF15","v":128499.38326617169},{"$f":"+'O_IncomeStatement (Tax)'!AG15","v":132305.53093937985}]
[5,"Add Back Depreciation (Tax)",{"$f":"-'O_IncomeStatement (Tax)'!C14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!D14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!E14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!F14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!G14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!H14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AF14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AG14","v":0}]
[6,"Change in Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Change in Debtors (Accounts Recievable)",{"$f":"'Cash Accounts'!C36","v":0},{"$f":"-('Cash Accounts'!C36-'Cash Accounts'!D36)","v":0},{"$f":"-('Cash Accounts'!D36-'Cash Accounts'!E36)","v":0},{"$f":"-('Cash Accounts'!E36-'Cash Accounts'!F36)","v":0},{"$f":"-('Cash Accounts'!F36-'Cash Accounts'!G36)","v":0},{"$f":"-('Cash Accounts'!G36-'Cash Accounts'!H36)","v":0},{"$f":"-('Cash Accounts'!H36-'Cash Accounts'!I36)","v":0},{"$f":"-('Cash Accounts'!I36-'Cash Accounts'!J36)","v":0},{"$f":"-('Cash Accounts'!J36-'Cash Accounts'!K36)","v":0},{"$f":"-('Cash Accounts'!K36-'Cash Accounts'!L36)","v":0},{"$f":"-('Cash Accounts'!L36-'Cash Accounts'!M36)","v":0},{"$f":"-('Cash Accounts'!M36-'Cash Accounts'!N36)","v":0},{"$f":"-('Cash Accounts'!N36-'Cash Accounts'!O36)","v":0},{"$f":"-('Cash Accounts'!O36-'Cash Accounts'!P36)","v":0},{"$f":"-('Cash Accounts'!P36-'Cash Accounts'!Q36)","v":0},{"$f":"-('Cash Accounts'!Q36-'Cash Accounts'!R36)","v":0},{"$f":"-('Cash Accounts'!R36-'Cash Accounts'!S36)","v":0},{"$f":"-('Cash Accounts'!S36-'Cash Accounts'!T36)","v":0},{"$f":"-('Cash Accounts'!T36-'Cash Accounts'!U36)","v":0},{"$f":"-('Cash Accounts'!U36-'Cash Accounts'!V36)","v":0},{"$f":"-('Cash Accounts'!V36-'Cash Accounts'!W36)","v":0},{"$f":"-('Cash Accounts'!W36-'Cash Accounts'!X36)","v":0},{"$f":"-('Cash Accounts'!X36-'Cash Accounts'!Y36)","v":0},{"$f":"-('Cash Accounts'!Y36-'Cash Accounts'!Z36)","v":0},{"$f":"-('Cash Accounts'!Z36-'Cash Accounts'!AA36)","v":0},{"$f":"-('Cash Accounts'!AA36-'Cash Accounts'!AB36)","v":0},{"$f":"-('Cash Accounts'!AB36-'Cash Accounts'!AC36)","v":0},{"$f":"-('Cash Accounts'!AC36-'Cash Accounts'!AD36)","v":0},{"$f":"-('Cash Accounts'!AD36-'Cash Accounts'!AE36)","v":0},{"$f":"-('Cash Accounts'!AE36-'Cash Accounts'!AF36)","v":0},{"$f":"-('Cash Accounts'!AF36-'Cash Accounts'!AG36)","v":0}]
[8,"Change in Creditors (Accounts Payable)",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"IFERROR(('Cash Accounts'!D58-'Cash Accounts'!C58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!E58-'Cash Accounts'!D58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!F58-'Cash Accounts'!E58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!G58-'Cash Accounts'!F58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!H58-'Cash Accounts'!G58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!I58-'Cash Accounts'!H58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!J58-'Cash Accounts'!I58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!K58-'Cash Accounts'!J58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!L58-'Cash Accounts'!K58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!M58-'Cash Accounts'!L58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!N58-'Cash Accounts'!M58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!O58-'Cash Accounts'!N58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!P58-'Cash Accounts'!O58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Q58-'Cash Accounts'!P58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!R58-'Cash Accounts'!Q58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!S58-'Cash Accounts'!R58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!T58-'Cash Accounts'!S58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!U58-'Cash Accounts'!T58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!V58-'Cash Accounts'!U58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!W58-'Cash Accounts'!V58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!X58-'Cash Accounts'!W58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Y58-'Cash Accounts'!X58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Z58-'Cash Accounts'!Y58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AA58-'Cash Accounts'!Z58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AB58-'Cash Accounts'!AA58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AC58-'Cash Accounts'!AB58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AD58-'Cash Accounts'!AC58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AE58-'Cash Accounts'!AD58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AF58-'Cash Accounts'!AE58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AG58-'Cash Accounts'!AF58),\"\")","v":0}]
[9,"(+) Cash Flow from Operations",{"$f":"SUM(C9:C13)","v":53640},{"$f":"SUM(D9:D13)","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,{"$f":"SUM(H9:H13)","v":62567.742229692944},{"$f":"SUM(I9:I13)","v":64514.548440075596},{"$f":"SUM(J9:J13)","v":66518.505915896691},68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,{"$f":"SUM(U9:U13)","v":92792.776310280999},{"$f":"SUM(V9:V13)","v":95610.727003190797},98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,{"$f":"SUM(AG9:AG13)","v":132305.53093937985}]
[10,"(+) Taxation Paid",{"$f":"-'Taxes & Fees'!C53","v":0},{"$f":"-'Taxes & Fees'!D53","v":0},{"$f":"-'Taxes & Fees'!E53","v":0},{"$f":"-'Taxes & Fees'!F53","v":0},{"$f":"-'Taxes & Fees'!G53","v":0},{"$f":"-'Taxes & Fees'!H53","v":0},{"$f":"-'Taxes & Fees'!I53","v":0},{"$f":"-'Taxes & Fees'!J53","v":0},{"$f":"-'Taxes & Fees'!K53","v":0},{"$f":"-'Taxes & Fees'!L53","v":0},{"$f":"-'Taxes & Fees'!M53","v":0},{"$f":"-'Taxes & Fees'!N53","v":0},{"$f":"-'Taxes & Fees'!O53","v":0},{"$f":"-'Taxes & Fees'!P53","v":0},{"$f":"-'Taxes & Fees'!Q53","v":0},{"$f":"-'Taxes & Fees'!R53","v":0},{"$f":"-'Taxes & Fees'!S53","v":0},{"$f":"-'Taxes & Fees'!T53","v":0},{"$f":"-'Taxes & Fees'!U53","v":0},{"$f":"-'Taxes & Fees'!V53","v":0},{"$f":"-'Taxes & Fees'!W53","v":0},{"$f":"-'Taxes & Fees'!X53","v":0},{"$f":"-'Taxes & Fees'!Y53","v":0},{"$f":"-'Taxes & Fees'!Z53","v":0},{"$f":"-'Taxes & Fees'!AA53","v":0},{"$f":"-'Taxes & Fees'!AB53","v":0},{"$f":"-'Taxes & Fees'!AC53","v":0},{"$f":"-'Taxes & Fees'!AD53","v":0},{"$f":"-'Taxes & Fees'!AE53","v":0},{"$f":"-'Taxes & Fees'!AF53","v":0},{"$f":"-'Taxes & Fees'!AG53","v":0}]
[11,"(+) Capital Expenditure",{"$f":"-'Capital Expenditures'!D82","v":-708743},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
[12,"Financing Activities"]
[13,"Interest Expense",{"$f":"+'O_IncomeStatement (Tax)'!C16","v":-1949.5548337699022},{"$f":"+'O_IncomeStatement (Tax)'!D16","v":-3355.1436416159695},{"$f":"+'O_IncomeStatement (Tax)'!E16","v":-2591.4563417954628},{"$f":"+'O_IncomeStatement (Tax)'!F16","v":-1796.6552430720205},{"$f":"+'O_IncomeStatement (Tax)'!G16","v":-969.47272127224005},{"$f":"+'O_IncomeStatement (Tax)'!H16","v":-170.18288340584752},{"$f":"+'O_IncomeStatement (Tax)'!I16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AG16","v":0}]
[14,"Interest Income",{"$f":"+'Cash Accounts'!C63","v":0},{"$f":"+'Cash Accounts'!D63","v":0},{"$f":"+'Cash Accounts'!E63","v":0},{"$f":"+'Cash Accounts'!F63","v":0},{"$f":"+'Cash Accounts'!G63","v":0},{"$f":"+'Cash Accounts'!H63","v":0},{"$f":"+'Cash Accounts'!I63","v":0},{"$f":"+'Cash Accounts'!J63","v":0},{"$f":"+'Cash Accounts'!K63","v":0},{"$f":"+'Cash Accounts'!L63","v":0},{"$f":"+'Cash Accounts'!M63","v":0},{"$f":"+'Cash Accounts'!N63","v":0},{"$f":"+'Cash Accounts'!O63","v":0},{"$f":"+'Cash Accounts'!P63","v":0},{"$f":"+'Cash Accounts'!Q63","v":0},{"$f":"+'Cash Accounts'!R63","v":0},{"$f":"+'Cash Accounts'!S63","v":0},{"$f":"+'Cash Accounts'!T63","v":0},{"$f":"+'Cash Accounts'!U63","v":0},{"$f":"+'Cash Accounts'!V63","v":0},{"$f":"+'Cash Accounts'!W63","v":0},{"$f":"+'Cash Accounts'!X63","v":0},{"$f":"+'Cash Accounts'!Y63","v":0},{"$f":"+'Cash Accounts'!Z63","v":0},{"$f":"+'Cash Accounts'!AA63","v":0},{"$f":"+'Cash Accounts'!AB63","v":0},{"$f":"+'Cash Accounts'!AC63","v":0},{"$f":"+'Cash Accounts'!AD63","v":0},{"$f":"+'Cash Accounts'!AE63","v":0},{"$f":"+'Cash Accounts'!AF63","v":0},{"$f":"+'Cash Accounts'!AG63","v":0}]
[15,"Finance Charges",{"$f":"+'Funding Schedule'!B73","v":-1000},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[16,"Loans Received",{"$f":"+'Funding Schedule'!B69","v":100000},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
[17,"Loans Repaid",{"$f":"'Funding Schedule'!B71","v":-9125.665197813898},{"$f":"'Funding Schedule'!C71","v":-18807.165100785998},{"$f":"'Funding Schedule'!D71","v":-19573.398024939241},{"$f":"'Funding Schedule'!E71","v":-20370.848460658432},{"$f":"'Funding Schedule'!F71","v":-21200.788257530876},{"$f":"'Funding Schedule'!G71","v":-10922.134958271577},{"$f":"'Funding Schedule'!H71","v":0},{"$f":"'Funding Schedule'!I71","v":0},{"$f":"'Funding Schedule'!J71","v":0},{"$f":"'Funding Schedule'!K71","v":0},{"$f":"'Funding Schedule'!L71","v":0},{"$f":"'Funding Schedule'!M71","v":0},{"$f":"'Funding Schedule'!N71","v":0},{"$f":"'Funding Schedule'!O71","v":0},{"$f":"'Funding Schedule'!P71","v":0},{"$f":"'Funding Schedule'!Q71","v":0},{"$f":"'Funding Schedule'!R71","v":0},{"$f":"'Funding Schedule'!S71","v":0},{"$f":"'Funding Schedule'!T71","v":0},{"$f":"'Funding Schedule'!U71","v":0},{"$f":"'Funding Schedule'!V71","v":0},{"$f":"'Funding Schedule'!W71","v":0},{"$f":"'Funding Schedule'!X71","v":0},{"$f":"'Funding Schedule'!Y71","v":0},{"$f":"'Funding Schedule'!Z71","v":0},{"$f":"'Funding Schedule'!AA71","v":0},{"$f":"'Funding Schedule'!AB71","v":0},{"$f":"'Funding Schedule'!AC71","v":0},{"$f":"'Funding Schedule'!AD71","v":0},{"$f":"'Funding Schedule'!AE71","v":0},{"$f":"'Funding Schedule'!AF71","v":0}]
[18,"Equity Injections",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
[19,"Loan Fees"]
[20,"Grant Injections",{"$f":"+'Funding Schedule'!B100","v":323430.75},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
[21,"Dividends Paid",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[22,"(+) Cash Flow from Financing Activities",{"$f":"SUM(C18:C26)","v":411355.5299684162},{"$f":"SUM(D18:D26)","v":-22162.308742401969},-22164.854366734704,-22167.503703730454,-22170.260978803115,{"$f":"SUM(H18:H26)","v":-11092.317841677424},{"$f":"SUM(I18:I26)","v":0},{"$f":"SUM(J18:J26)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U18:U26)","v":0},{"$f":"SUM(V18:V26)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG18:AG26)","v":0}]
[23," (=) Net Cash Flow",{"$f":"+C14+C15+C16+C27","v":-243747.4700315838},33160.431257598029,34890.652173265284,36672.158045009564,38506.337807670614,51475.424388015519,{"$f":"+I14+I15+I16+I27","v":64514.548440075596},{"$f":"+J14+J15+J16+J27","v":66518.505915896691},68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,{"$f":"+U14+U15+U16+U27","v":92792.776310280999},{"$f":"+V14+V15+V16+V27","v":95610.727003190797},98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,{"$f":"+AG14+AG15+AG16+AG27","v":132305.53093937985}]
[24,"Net Cash Flow (Discounted)",{"$f":"+C28*C30","v":-243747.4700315838},{"$f":"+D28*D30","v":31581.363102474312},31646.850043778031,31678.78893856781,31679.259409542825,40332.341938078818,{"$f":"+I28*I30","v":48141.749353043939},{"$f":"+J28*J30","v":47273.460262577813},46418.412082969699,45576.423210955843,44747.314276527868,43930.908120123378,43127.029769941335,42335.506419384015,41556.16740462857,40788.844182329951,40033.370307457939,39289.581411269566,{"$f":"+U28*U30","v":38557.315179419835},{"$f":"+V28*V30","v":37836.41133021142},37126.711592986241,36428.059686659515,35740.301298398539,35063.284062447048,34396.857539096978,33740.873193808424,33095.184376479185,32459.646300865024,31834.11602415127,31218.452426676969,{"$f":"+AG28*AG30","v":30612.51619181241}]
[25,"Present value factor",{"$f":"1/(1+General!$D$142)^(C69-1)","v":1},{"$f":"1/(1+General!$D$142)^(D69-1)","v":0.95238095238095233},{"$f":"1/(1+General!$D$142)^(E69-1)","v":0.90702947845804982},{"$f":"1/(1+General!$D$142)^(F69-1)","v":0.86383759853147601},{"$f":"1/(1+General!$D$142)^(G69-1)","v":0.82270247479188197},{"$f":"1/(1+General!$D$142)^(H69-1)","v":0.78352616646845896},{"$f":"1/(1+General!$D$142)^(I69-1)","v":0.74621539663662761},{"$f":"1/(1+General!$D$142)^(J69-1)","v":0.71068133013012147},{"$f":"1/(1+General!$D$142)^(K69-1)","v":0.67683936202868722},{"$f":"1/(1+General!$D$142)^(L69-1)","v":0.64460891621779726},{"$f":"1/(1+General!$D$142)^(M69-1)","v":0.61391325354075932},{"$f":"1/(1+General!$D$142)^(N69-1)","v":0.5846792890864374},{"$f":"1/(1+General!$D$142)^(O69-1)","v":0.5568374181775595},{"$f":"1/(1+General!$D$142)^(P69-1)","v":0.53032135064529462},{"$f":"1/(1+General!$D$142)^(Q69-1)","v":0.50506795299551888},{"$f":"1/(1+General!$D$142)^(R69-1)","v":0.48101709809097021},{"$f":"1/(1+General!$D$142)^(S69-1)","v":0.45811152199140021},{"$f":"1/(1+General!$D$142)^(T69-1)","v":0.43629668761085727},{"$f":"1/(1+General!$D$142)^(U69-1)","v":0.41552065486748313},{"$f":"1/(1+General!$D$142)^(V69-1)","v":0.39573395701665059},{"$f":"1/(1+General!$D$142)^(W69-1)","v":0.37688948287300061},{"$f":"1/(1+General!$D$142)^(X69-1)","v":0.35894236464095297},{"$f":"1/(1+General!$D$142)^(Y69-1)","v":0.3418498710866219},{"$f":"1/(1+General!$D$142)^(Z69-1)","v":0.32557130579678267},{"$f":"1/(1+General!$D$142)^(AA69-1)","v":0.31006791028265024},{"$f":"1/(1+General!$D$142)^(AB69-1)","v":0.29530277169776209},{"$f":"1/(1+General!$D$142)^(AC69-1)","v":0.28124073495024959},{"$f":"1/(1+General!$D$142)^(AD69-1)","v":0.2678483190002377},{"$f":"1/(1+General!$D$142)^(AE69-1)","v":0.25509363714308358},{"$f":"1/(1+General!$D$142)^(AF69-1)","v":0.24294632108865097},{"$f":"1/(1+General!$D$142)^(AG69-1)","v":0.23137744865585813}]
[26,"Cash Balance",{"$f":"+C28","v":-243747.4700315838},{"$f":"+C31+D28","v":-210587.03877398575},{"$f":"+D31+E28","v":-175696.38660072046},{"$f":"+E31+F28","v":-139024.2285557109},-100517.89074804028,-49042.466360024766,15472.08208005083,81990.587995947513,150571.72361997509,221275.71493050904,294164.37471826677,369301.13591390534,446751.08514879917,526580.99651833053,608859.36551434814,693656.44309061335,781044.26982204721,871096.71011541202,963889.48642569303,{"$f":"+U31+V28","v":1059500.2134288838},1158008.432098113,1259495.6436260645,1364045.3431324372,1471743.0530907377,1582676.3564040074,1696934.9290541201,1814610.57224405,1935797.2439469858,2060591.0897703348,2189090.4730365067,2321396.0039758864]
[27,"Cash Account (Ref.)",{"$f":"+'Cash Accounts'!C61+'Cash Accounts'!C71","v":-243747.4700315838},{"$f":"+'Cash Accounts'!D61+'Cash Accounts'!D71","v":-210587.03877398575},{"$f":"+'Cash Accounts'!E61+'Cash Accounts'!E71","v":-175696.38660072046},{"$f":"+'Cash Accounts'!F61+'Cash Accounts'!F71","v":-139024.2285557109},{"$f":"+'Cash Accounts'!G61+'Cash Accounts'!G71","v":-100517.89074804028},{"$f":"+'Cash Accounts'!H61+'Cash Accounts'!H71","v":-49042.466360024766},{"$f":"+'Cash Accounts'!I61+'Cash Accounts'!I71","v":15472.082080050837},{"$f":"+'Cash Accounts'!J61+'Cash Accounts'!J71","v":81990.587995947528},{"$f":"+'Cash Accounts'!K61+'Cash Accounts'!K71","v":150571.72361997512},{"$f":"+'Cash Accounts'!L61+'Cash Accounts'!L71","v":221275.71493050907},{"$f":"+'Cash Accounts'!M61+'Cash Accounts'!M71","v":294164.37471826683},{"$f":"+'Cash Accounts'!N61+'Cash Accounts'!N71","v":369301.1359139054},{"$f":"+'Cash Accounts'!O61+'Cash Accounts'!O71","v":446751.08514879923},{"$f":"+'Cash Accounts'!P61+'Cash Accounts'!P71","v":526580.99651833053},{"$f":"+'Cash Accounts'!Q61+'Cash Accounts'!Q71","v":608859.36551434814},{"$f":"+'Cash Accounts'!R61+'Cash Accounts'!R71","v":693656.44309061335},{"$f":"+'Cash Accounts'!S61+'Cash Accounts'!S71","v":781044.26982204721},{"$f":"+'Cash Accounts'!T61+'Cash Accounts'!T71","v":871096.71011541202},{"$f":"+'Cash Accounts'!U61+'Cash Accounts'!U71","v":963889.48642569303},{"$f":"+'Cash Accounts'!V61+'Cash Accounts'!V71","v":1059500.2134288838},{"$f":"+'Cash Accounts'!W61+'Cash Accounts'!W71","v":1158008.432098113},{"$f":"+'Cash Accounts'!X61+'Cash Accounts'!X71","v":1259495.6436260645},{"$f":"+'Cash Accounts'!Y61+'Cash Accounts'!Y71","v":1364045.3431324372},{"$f":"+'Cash Accounts'!Z61+'Cash Accounts'!Z71","v":1471743.0530907377},{"$f":"+'Cash Accounts'!AA61+'Cash Accounts'!AA71","v":1582676.3564040074},{"$f":"+'Cash Accounts'!AB61+'Cash Accounts'!AB71","v":1696934.9290541201},{"$f":"+'Cash Accounts'!AC61+'Cash Accounts'!AC71","v":1814610.57224405},{"$f":"+'Cash Accounts'!AD61+'Cash Accounts'!AD71","v":1935797.2439469858},{"$f":"+'Cash Accounts'!AE61+'Cash Accounts'!AE71","v":2060591.0897703348},{"$f":"+'Cash Accounts'!AF61+'Cash Accounts'!AF71","v":2189090.4730365067},{"$f":"+'Cash Accounts'!AG61+'Cash Accounts'!AG71","v":2321396.0039758864}]
[28,"Check (=0)",{"$f":"+C31-C32","v":0},{"$f":"+D31-D32","v":0},{"$f":"+E31-E32","v":0},0,0,0,{"$f":"+I31-I32","v":0},{"$f":"+J31-J32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U31-U32","v":0},{"$f":"+V31-V32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AG31-AG32","v":0}]
[]
[null,"CAPEX",{"$f":"-'Capital Expenditures'!D82","v":-708743},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
[null,"Net Cash Flows",{"$f":"+C28","v":-243747.4700315838},{"$f":"+D28","v":33160.431257598029},34890.652173265284,36672.158045009564,38506.337807670614,51475.424388015519,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"Accumulated (Not discounted)",{"$f":"+C35+C36","v":-952490.4700315838},{"$f":"+C37+D35+D36","v":-919330.03877398581},{"$f":"+D37+E35+E36","v":-884439.38660072058},-847767.22855571099,-809260.8907480404,-757785.46636002488,-693270.91791994928,-626752.41200405254,-558171.27638002497,-487467.28506949102,-414578.62528173329,-339441.86408609472,-261991.91485120088,-182162.00348166956,-99883.634485651972,-15086.556909386811,72301.269822047063,162353.7101154119,255146.48642569291,350757.2134288837,449265.43209811288,550752.64362606441,655302.34313243697,763000.05309073743,873933.3564040073,988191.92905412009,1105867.57224405,1227054.2439469858,1351848.0897703348,1480347.4730365064,1612653.0039758864]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]
[]
[null,"Project Year (for calculations)",1,{"$f":"+C69+1","v":2},{"$f":"+D69+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"+U69+1","v":20},21,22,23,24,25,26,27,28,29,30,31]

{"sheet":"O_IncomeStatement (SH)","index":33,"n_rows":121,"n_cols":33,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[null,"Hidden",null,null,null,"©2009","Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[null,"PRO FORMA INCOME STATEMENT (SHAREHOLDERS)",null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,"Gross Profit",{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,5,FALSE)","v":70703.991310533951}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "},null,null,null,null,null,null,null,null,null,null,null,null,"Operating Income",{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,9,FALSE)","v":70703.991310533951}]
[null,"Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"},null,null,null,null,null,null,null,null,null,null,null,null,"NPAT",{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,15,FALSE)","v":70703.991310533951}]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C6+1","v":2},{"$f":"+D6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+S6+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Income Statement (Shareholder Calculation)"]
[null,"(+) Revenue",{"$f":"+C52+C67","v":0},{"$f":"+D52+D67","v":0},{"$f":"+E52+E67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Cost of Sales",{"$f":"IFERROR(-C78,\"\")","v":53640},{"$f":"IFERROR(-D78,\"\")","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"Gross Income (Profit)",{"$f":"SUM(C8:C9)","v":53640},55322.74,57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Operating Expense",{"$f":"-C84","v":0},{"$f":"-D84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-T84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AG84","v":0}]
[null,"EBITDA",{"$f":"IFERROR(+C8+C9+C11,\"\")","v":53640},{"$f":"IFERROR(+D8+D9+D11,\"\")","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Depreciation (SH)",{"$f":"-Depreciation!D71","v":0},{"$f":"-Depreciation!E71","v":0},{"$f":"-Depreciation!F71","v":0},{"$f":"-Depreciation!G71","v":0},{"$f":"-Depreciation!H71","v":0},{"$f":"-Depreciation!I71","v":0},{"$f":"-Depreciation!J71","v":0},{"$f":"-Depreciation!K71","v":0},{"$f":"-Depreciation!L71","v":0},{"$f":"-Depreciation!M71","v":0},{"$f":"-Depreciation!N71","v":0},{"$f":"-Depreciation!O71","v":0},{"$f":"-Depreciation!P71","v":0},{"$f":"-Depreciation!Q71","v":0},{"$f":"-Depreciation!R71","v":0},{"$f":"-Depreciation!S71","v":0},{"$f":"-Depreciation!T71","v":0},{"$f":"-Depreciation!U71","v":0},{"$f":"-Depreciation!V71","v":0},{"$f":"-Depreciation!W71","v":0},{"$f":"-Depreciation!X71","v":0},{"$f":"-Depreciation!Y71","v":0},{"$f":"-Depreciation!Z71","v":0},{"$f":"-Depreciation!AA71","v":0},{"$f":"-Depreciation!AB71","v":0},{"$f":"-Depreciation!AC71","v":0},{"$f":"-Depreciation!AD71","v":0},{"$f":"-Depreciation!AE71","v":0},{"$f":"-Depreciation!AF71","v":0},{"$f":"-Depreciation!AG71","v":0},{"$f":"-Depreciation!AH71","v":0}]
[null,"Operating Income (EBIT)",{"$f":"IFERROR(+C12+C13,\"\")","v":53640},{"$f":"IFERROR(+D12+D13,\"\")","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Interest Expense",{"$f":"+'Funding Schedule'!B70","v":-1949.5548337699022},{"$f":"+'Funding Schedule'!C70","v":-3355.1436416159695},{"$f":"+'Funding Schedule'!D70","v":-2591.4563417954628},{"$f":"+'Funding Schedule'!E70","v":-1796.6552430720205},{"$f":"+'Funding Schedule'!F70","v":-969.47272127224005},{"$f":"+'Funding Schedule'!G70","v":-170.18288340584752},{"$f":"+'Funding Schedule'!H70","v":0},{"$f":"+'Funding Schedule'!I70","v":0},{"$f":"+'Funding Schedule'!J70","v":0},{"$f":"+'Funding Schedule'!K70","v":0},{"$f":"+'Funding Schedule'!L70","v":0},{"$f":"+'Funding Schedule'!M70","v":0},{"$f":"+'Funding Schedule'!N70","v":0},{"$f":"+'Funding Schedule'!O70","v":0},{"$f":"+'Funding Schedule'!P70","v":0},{"$f":"+'Funding Schedule'!Q70","v":0},{"$f":"+'Funding Schedule'!R70","v":0},{"$f":"+'Funding Schedule'!S70","v":0},{"$f":"+'Funding Schedule'!T70","v":0},{"$f":"+'Funding Schedule'!U70","v":0},{"$f":"+'Funding Schedule'!V70","v":0},{"$f":"+'Funding Schedule'!W70","v":0},{"$f":"+'Funding Schedule'!X70","v":0},{"$f":"+'Funding Schedule'!Y70","v":0},{"$f":"+'Funding Schedule'!Z70","v":0},{"$f":"+'Funding Schedule'!AA70","v":0},{"$f":"+'Funding Schedule'!AB70","v":0},{"$f":"+'Funding Schedule'!AC70","v":0},{"$f":"+'Funding Schedule'!AD70","v":0},{"$f":"+'Funding Schedule'!AE70","v":0},{"$f":"+'Funding Schedule'!AF70","v":0}]
[null,"(+) Interest Income",{"$f":"'Cash Accounts'!C63","v":0},{"$f":"'Cash Accounts'!D63","v":0},{"$f":"'Cash Accounts'!E63","v":0},{"$f":"'Cash Accounts'!F63","v":0},{"$f":"'Cash Accounts'!G63","v":0},{"$f":"'Cash Accounts'!H63","v":0},{"$f":"'Cash Accounts'!I63","v":0},{"$f":"'Cash Accounts'!J63","v":0},{"$f":"'Cash Accounts'!K63","v":0},{"$f":"'Cash Accounts'!L63","v":0},{"$f":"'Cash Accounts'!M63","v":0},{"$f":"'Cash Accounts'!N63","v":0},{"$f":"'Cash Accounts'!O63","v":0},{"$f":"'Cash Accounts'!P63","v":0},{"$f":"'Cash Accounts'!Q63","v":0},{"$f":"'Cash Accounts'!R63","v":0},{"$f":"'Cash Accounts'!S63","v":0},{"$f":"'Cash Accounts'!T63","v":0},{"$f":"'Cash Accounts'!U63","v":0},{"$f":"'Cash Accounts'!V63","v":0},{"$f":"'Cash Accounts'!W63","v":0},{"$f":"'Cash Accounts'!X63","v":0},{"$f":"'Cash Accounts'!Y63","v":0},{"$f":"'Cash Accounts'!Z63","v":0},{"$f":"'Cash Accounts'!AA63","v":0},{"$f":"'Cash Accounts'!AB63","v":0},{"$f":"'Cash Accounts'!AC63","v":0},{"$f":"'Cash Accounts'!AD63","v":0},{"$f":"'Cash Accounts'!AE63","v":0},{"$f":"'Cash Accounts'!AF63","v":0},{"$f":"'Cash Accounts'!AG63","v":0}]
[null,"(-) Finance Charges",{"$f":"+'Funding Schedule'!B73","v":-1000},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[null,"Net Profit Before Taxes",{"$f":"+SUM(C14:C17)","v":50690.4451662301},{"$f":"+SUM(D14:D17)","v":51967.596358384028},54464.050198204524,57043.006505667996,59707.12606520149,62397.559346287097,{"$f":"+SUM(I14:I17)","v":64514.548440075596},66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,"(-) Income Taxes",{"$f":"-'Taxes & Fees'!C53","v":0},{"$f":"-'Taxes & Fees'!D53","v":0},{"$f":"-'Taxes & Fees'!E53","v":0},{"$f":"-'Taxes & Fees'!F53","v":0},{"$f":"-'Taxes & Fees'!G53","v":0},{"$f":"-'Taxes & Fees'!H53","v":0},{"$f":"-'Taxes & Fees'!I53","v":0},{"$f":"-'Taxes & Fees'!J53","v":0},{"$f":"-'Taxes & Fees'!K53","v":0},{"$f":"-'Taxes & Fees'!L53","v":0},{"$f":"-'Taxes & Fees'!M53","v":0},{"$f":"-'Taxes & Fees'!N53","v":0},{"$f":"-'Taxes & Fees'!O53","v":0},{"$f":"-'Taxes & Fees'!P53","v":0},{"$f":"-'Taxes & Fees'!Q53","v":0},{"$f":"-'Taxes & Fees'!R53","v":0},{"$f":"-'Taxes & Fees'!S53","v":0},{"$f":"-'Taxes & Fees'!T53","v":0},{"$f":"-'Taxes & Fees'!U53","v":0},{"$f":"-'Taxes & Fees'!V53","v":0},{"$f":"-'Taxes & Fees'!W53","v":0},{"$f":"-'Taxes & Fees'!X53","v":0},{"$f":"-'Taxes & Fees'!Y53","v":0},{"$f":"-'Taxes & Fees'!Z53","v":0},{"$f":"-'Taxes & Fees'!AA53","v":0},{"$f":"-'Taxes & Fees'!AB53","v":0},{"$f":"-'Taxes & Fees'!AC53","v":0},{"$f":"-'Taxes & Fees'!AD53","v":0},{"$f":"-'Taxes & Fees'!AE53","v":0},{"$f":"-'Taxes & Fees'!AF53","v":0},{"$f":"-'Taxes & Fees'!AG53","v":0}]
[null,"Net Profit After Taxes",{"$f":"+C18+C19","v":50690.4451662301},{"$f":"+D18+D19","v":51967.596358384028},54464.050198204524,57043.006505667996,59707.12606520149,62397.559346287097,{"$f":"+I18+I19","v":64514.548440075596},66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,{"$f":"+T18+T19","v":90052.440293364823},92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,{"$f":"+AG18+AG19","v":132305.53093937985}]
[null,"(-) Dividends",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[null,"Retained Earnings",{"$f":"+C20+C21","v":50690.4451662301},{"$f":"+D20+D21","v":51967.596358384028},54464.050198204524,57043.006505667996,59707.12606520149,62397.559346287097,{"$f":"+I20+I21","v":64514.548440075596},66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,{"$f":"+T20+T21","v":90052.440293364823},92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,{"$f":"+AG20+AG21","v":132305.53093937985}]
["TopForm",{"$f":"+'O_IncomeStatement (Tax)'!B24","v":"Revenues (Detail)"}]
[{"$f":"IF(AND(SUM(C24:AG24)=0,OR(B24=\"\",B24=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(CONCATENATE(B39,B54)=\"0\",CONCATENATE(B39,B54)=\"\"),\"\",CONCATENATE(B39,B54))","v":""},{"$f":"IFERROR(C39+C54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(AND(SUM(C25:AG25)=0,OR(B25=\"\",B25=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(CONCATENATE(B40,B55)=\"0\",CONCATENATE(B40,B55)=\"\"),\"\",CONCATENATE(B40,B55))","v":""},{"$f":"IFERROR(C40+C55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C41+C56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C42+C57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C43+C58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C44+C59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C45+C60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C46+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C47+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Income",{"$f":"C48+C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","State Production Incentive, Electricity",{"$f":"C49+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","State Production Incentive, Thermal Savings",{"$f":"C50+C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Interest Income",{"$f":"C51+C66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Sub-total",{"$f":"C52+C67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Taxable Revenues (Detail)"]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B40","v":0},{"$f":"'O_IncomeStatement (Tax)'!C40","v":0},{"$f":"'O_IncomeStatement (Tax)'!D40","v":0},{"$f":"'O_IncomeStatement (Tax)'!E40","v":0},{"$f":"'O_IncomeStatement (Tax)'!F40","v":0},{"$f":"'O_IncomeStatement (Tax)'!G40","v":0},{"$f":"'O_IncomeStatement (Tax)'!H40","v":0},{"$f":"'O_IncomeStatement (Tax)'!I40","v":0},{"$f":"'O_IncomeStatement (Tax)'!J40","v":0},{"$f":"'O_IncomeStatement (Tax)'!K40","v":0},{"$f":"'O_IncomeStatement (Tax)'!L40","v":0},{"$f":"'O_IncomeStatement (Tax)'!M40","v":0},{"$f":"'O_IncomeStatement (Tax)'!N40","v":0},{"$f":"'O_IncomeStatement (Tax)'!O40","v":0},{"$f":"'O_IncomeStatement (Tax)'!P40","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q40","v":0},{"$f":"'O_IncomeStatement (Tax)'!R40","v":0},{"$f":"'O_IncomeStatement (Tax)'!S40","v":0},{"$f":"'O_IncomeStatement (Tax)'!T40","v":0},{"$f":"'O_IncomeStatement (Tax)'!U40","v":0},{"$f":"'O_IncomeStatement (Tax)'!V40","v":0},{"$f":"'O_IncomeStatement (Tax)'!W40","v":0},{"$f":"'O_IncomeStatement (Tax)'!X40","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y40","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z40","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA40","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB40","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC40","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD40","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE40","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF40","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG40","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B41","v":0},{"$f":"'O_IncomeStatement (Tax)'!C41","v":0},{"$f":"'O_IncomeStatement (Tax)'!D41","v":0},{"$f":"'O_IncomeStatement (Tax)'!E41","v":0},{"$f":"'O_IncomeStatement (Tax)'!F41","v":0},{"$f":"'O_IncomeStatement (Tax)'!G41","v":0},{"$f":"'O_IncomeStatement (Tax)'!H41","v":0},{"$f":"'O_IncomeStatement (Tax)'!I41","v":0},{"$f":"'O_IncomeStatement (Tax)'!J41","v":0},{"$f":"'O_IncomeStatement (Tax)'!K41","v":0},{"$f":"'O_IncomeStatement (Tax)'!L41","v":0},{"$f":"'O_IncomeStatement (Tax)'!M41","v":0},{"$f":"'O_IncomeStatement (Tax)'!N41","v":0},{"$f":"'O_IncomeStatement (Tax)'!O41","v":0},{"$f":"'O_IncomeStatement (Tax)'!P41","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q41","v":0},{"$f":"'O_IncomeStatement (Tax)'!R41","v":0},{"$f":"'O_IncomeStatement (Tax)'!S41","v":0},{"$f":"'O_IncomeStatement (Tax)'!T41","v":0},{"$f":"'O_IncomeStatement (Tax)'!U41","v":0},{"$f":"'O_IncomeStatement (Tax)'!V41","v":0},{"$f":"'O_IncomeStatement (Tax)'!W41","v":0},{"$f":"'O_IncomeStatement (Tax)'!X41","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y41","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z41","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA41","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB41","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC41","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD41","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE41","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF41","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG41","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B42","v":0},{"$f":"'O_IncomeStatement (Tax)'!C42","v":0},{"$f":"'O_IncomeStatement (Tax)'!D42","v":0},{"$f":"'O_IncomeStatement (Tax)'!E42","v":0},{"$f":"'O_IncomeStatement (Tax)'!F42","v":0},{"$f":"'O_IncomeStatement (Tax)'!G42","v":0},{"$f":"'O_IncomeStatement (Tax)'!H42","v":0},{"$f":"'O_IncomeStatement (Tax)'!I42","v":0},{"$f":"'O_IncomeStatement (Tax)'!J42","v":0},{"$f":"'O_IncomeStatement (Tax)'!K42","v":0},{"$f":"'O_IncomeStatement (Tax)'!L42","v":0},{"$f":"'O_IncomeStatement (Tax)'!M42","v":0},{"$f":"'O_IncomeStatement (Tax)'!N42","v":0},{"$f":"'O_IncomeStatement (Tax)'!O42","v":0},{"$f":"'O_IncomeStatement (Tax)'!P42","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q42","v":0},{"$f":"'O_IncomeStatement (Tax)'!R42","v":0},{"$f":"'O_IncomeStatement (Tax)'!S42","v":0},{"$f":"'O_IncomeStatement (Tax)'!T42","v":0},{"$f":"'O_IncomeStatement (Tax)'!U42","v":0},{"$f":"'O_IncomeStatement (Tax)'!V42","v":0},{"$f":"'O_IncomeStatement (Tax)'!W42","v":0},{"$f":"'O_IncomeStatement (Tax)'!X42","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y42","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG42","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B43","v":0},{"$f":"'O_IncomeStatement (Tax)'!C43","v":0},{"$f":"'O_IncomeStatement (Tax)'!D43","v":0},{"$f":"'O_IncomeStatement (Tax)'!E43","v":0},{"$f":"'O_IncomeStatement (Tax)'!F43","v":0},{"$f":"'O_IncomeStatement (Tax)'!G43","v":0},{"$f":"'O_IncomeStatement (Tax)'!H43","v":0},{"$f":"'O_IncomeStatement (Tax)'!I43","v":0},{"$f":"'O_IncomeStatement (Tax)'!J43","v":0},{"$f":"'O_IncomeStatement (Tax)'!K43","v":0},{"$f":"'O_IncomeStatement (Tax)'!L43","v":0},{"$f":"'O_IncomeStatement (Tax)'!M43","v":0},{"$f":"'O_IncomeStatement (Tax)'!N43","v":0},{"$f":"'O_IncomeStatement (Tax)'!O43","v":0},{"$f":"'O_IncomeStatement (Tax)'!P43","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q43","v":0},{"$f":"'O_IncomeStatement (Tax)'!R43","v":0},{"$f":"'O_IncomeStatement (Tax)'!S43","v":0},{"$f":"'O_IncomeStatement (Tax)'!T43","v":0},{"$f":"'O_IncomeStatement (Tax)'!U43","v":0},{"$f":"'O_IncomeStatement (Tax)'!V43","v":0},{"$f":"'O_IncomeStatement (Tax)'!W43","v":0},{"$f":"'O_IncomeStatement (Tax)'!X43","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y43","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG43","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B44","v":0},{"$f":"'O_IncomeStatement (Tax)'!C44","v":0},{"$f":"'O_IncomeStatement (Tax)'!D44","v":0},{"$f":"'O_IncomeStatement (Tax)'!E44","v":0},{"$f":"'O_IncomeStatement (Tax)'!F44","v":0},{"$f":"'O_IncomeStatement (Tax)'!G44","v":0},{"$f":"'O_IncomeStatement (Tax)'!H44","v":0},{"$f":"'O_IncomeStatement (Tax)'!I44","v":0},{"$f":"'O_IncomeStatement (Tax)'!J44","v":0},{"$f":"'O_IncomeStatement (Tax)'!K44","v":0},{"$f":"'O_IncomeStatement (Tax)'!L44","v":0},{"$f":"'O_IncomeStatement (Tax)'!M44","v":0},{"$f":"'O_IncomeStatement (Tax)'!N44","v":0},{"$f":"'O_IncomeStatement (Tax)'!O44","v":0},{"$f":"'O_IncomeStatement (Tax)'!P44","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q44","v":0},{"$f":"'O_IncomeStatement (Tax)'!R44","v":0},{"$f":"'O_IncomeStatement (Tax)'!S44","v":0},{"$f":"'O_IncomeStatement (Tax)'!T44","v":0},{"$f":"'O_IncomeStatement (Tax)'!U44","v":0},{"$f":"'O_IncomeStatement (Tax)'!V44","v":0},{"$f":"'O_IncomeStatement (Tax)'!W44","v":0},{"$f":"'O_IncomeStatement (Tax)'!X44","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y44","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG44","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B45","v":0},{"$f":"'O_IncomeStatement (Tax)'!C45","v":0},{"$f":"'O_IncomeStatement (Tax)'!D45","v":0},{"$f":"'O_IncomeStatement (Tax)'!E45","v":0},{"$f":"'O_IncomeStatement (Tax)'!F45","v":0},{"$f":"'O_IncomeStatement (Tax)'!G45","v":0},{"$f":"'O_IncomeStatement (Tax)'!H45","v":0},{"$f":"'O_IncomeStatement (Tax)'!I45","v":0},{"$f":"'O_IncomeStatement (Tax)'!J45","v":0},{"$f":"'O_IncomeStatement (Tax)'!K45","v":0},{"$f":"'O_IncomeStatement (Tax)'!L45","v":0},{"$f":"'O_IncomeStatement (Tax)'!M45","v":0},{"$f":"'O_IncomeStatement (Tax)'!N45","v":0},{"$f":"'O_IncomeStatement (Tax)'!O45","v":0},{"$f":"'O_IncomeStatement (Tax)'!P45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q45","v":0},{"$f":"'O_IncomeStatement (Tax)'!R45","v":0},{"$f":"'O_IncomeStatement (Tax)'!S45","v":0},{"$f":"'O_IncomeStatement (Tax)'!T45","v":0},{"$f":"'O_IncomeStatement (Tax)'!U45","v":0},{"$f":"'O_IncomeStatement (Tax)'!V45","v":0},{"$f":"'O_IncomeStatement (Tax)'!W45","v":0},{"$f":"'O_IncomeStatement (Tax)'!X45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG45","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B46","v":0},{"$f":"'O_IncomeStatement (Tax)'!C46","v":0},{"$f":"'O_IncomeStatement (Tax)'!D46","v":0},{"$f":"'O_IncomeStatement (Tax)'!E46","v":0},{"$f":"'O_IncomeStatement (Tax)'!F46","v":0},{"$f":"'O_IncomeStatement (Tax)'!G46","v":0},{"$f":"'O_IncomeStatement (Tax)'!H46","v":0},{"$f":"'O_IncomeStatement (Tax)'!I46","v":0},{"$f":"'O_IncomeStatement (Tax)'!J46","v":0},{"$f":"'O_IncomeStatement (Tax)'!K46","v":0},{"$f":"'O_IncomeStatement (Tax)'!L46","v":0},{"$f":"'O_IncomeStatement (Tax)'!M46","v":0},{"$f":"'O_IncomeStatement (Tax)'!N46","v":0},{"$f":"'O_IncomeStatement (Tax)'!O46","v":0},{"$f":"'O_IncomeStatement (Tax)'!P46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q46","v":0},{"$f":"'O_IncomeStatement (Tax)'!R46","v":0},{"$f":"'O_IncomeStatement (Tax)'!S46","v":0},{"$f":"'O_IncomeStatement (Tax)'!T46","v":0},{"$f":"'O_IncomeStatement (Tax)'!U46","v":0},{"$f":"'O_IncomeStatement (Tax)'!V46","v":0},{"$f":"'O_IncomeStatement (Tax)'!W46","v":0},{"$f":"'O_IncomeStatement (Tax)'!X46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG46","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B47","v":0},{"$f":"'O_IncomeStatement (Tax)'!C47","v":0},{"$f":"'O_IncomeStatement (Tax)'!D47","v":0},{"$f":"'O_IncomeStatement (Tax)'!E47","v":0},{"$f":"'O_IncomeStatement (Tax)'!F47","v":0},{"$f":"'O_IncomeStatement (Tax)'!G47","v":0},{"$f":"'O_IncomeStatement (Tax)'!H47","v":0},{"$f":"'O_IncomeStatement (Tax)'!I47","v":0},{"$f":"'O_IncomeStatement (Tax)'!J47","v":0},{"$f":"'O_IncomeStatement (Tax)'!K47","v":0},{"$f":"'O_IncomeStatement (Tax)'!L47","v":0},{"$f":"'O_IncomeStatement (Tax)'!M47","v":0},{"$f":"'O_IncomeStatement (Tax)'!N47","v":0},{"$f":"'O_IncomeStatement (Tax)'!O47","v":0},{"$f":"'O_IncomeStatement (Tax)'!P47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q47","v":0},{"$f":"'O_IncomeStatement (Tax)'!R47","v":0},{"$f":"'O_IncomeStatement (Tax)'!S47","v":0},{"$f":"'O_IncomeStatement (Tax)'!T47","v":0},{"$f":"'O_IncomeStatement (Tax)'!U47","v":0},{"$f":"'O_IncomeStatement (Tax)'!V47","v":0},{"$f":"'O_IncomeStatement (Tax)'!W47","v":0},{"$f":"'O_IncomeStatement (Tax)'!X47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG47","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B48","v":0},{"$f":"'O_IncomeStatement (Tax)'!C48","v":0},{"$f":"'O_IncomeStatement (Tax)'!D48","v":0},{"$f":"'O_IncomeStatement (Tax)'!E48","v":0},{"$f":"'O_IncomeStatement (Tax)'!F48","v":0},{"$f":"'O_IncomeStatement (Tax)'!G48","v":0},{"$f":"'O_IncomeStatement (Tax)'!H48","v":0},{"$f":"'O_IncomeStatement (Tax)'!I48","v":0},{"$f":"'O_IncomeStatement (Tax)'!J48","v":0},{"$f":"'O_IncomeStatement (Tax)'!K48","v":0},{"$f":"'O_IncomeStatement (Tax)'!L48","v":0},{"$f":"'O_IncomeStatement (Tax)'!M48","v":0},{"$f":"'O_IncomeStatement (Tax)'!N48","v":0},{"$f":"'O_IncomeStatement (Tax)'!O48","v":0},{"$f":"'O_IncomeStatement (Tax)'!P48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q48","v":0},{"$f":"'O_IncomeStatement (Tax)'!R48","v":0},{"$f":"'O_IncomeStatement (Tax)'!S48","v":0},{"$f":"'O_IncomeStatement (Tax)'!T48","v":0},{"$f":"'O_IncomeStatement (Tax)'!U48","v":0},{"$f":"'O_IncomeStatement (Tax)'!V48","v":0},{"$f":"'O_IncomeStatement (Tax)'!W48","v":0},{"$f":"'O_IncomeStatement (Tax)'!X48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG48","v":0}]
["",{"$f":"'O_IncomeStatement (Tax)'!B49","v":"Other Income"},{"$f":"'O_IncomeStatement (Tax)'!C49","v":0},{"$f":"'O_IncomeStatement (Tax)'!D49","v":0},{"$f":"'O_IncomeStatement (Tax)'!E49","v":0},{"$f":"'O_IncomeStatement (Tax)'!F49","v":0},{"$f":"'O_IncomeStatement (Tax)'!G49","v":0},{"$f":"'O_IncomeStatement (Tax)'!H49","v":0},{"$f":"'O_IncomeStatement (Tax)'!I49","v":0},{"$f":"'O_IncomeStatement (Tax)'!J49","v":0},{"$f":"'O_IncomeStatement (Tax)'!K49","v":0},{"$f":"'O_IncomeStatement (Tax)'!L49","v":0},{"$f":"'O_IncomeStatement (Tax)'!M49","v":0},{"$f":"'O_IncomeStatement (Tax)'!N49","v":0},{"$f":"'O_IncomeStatement (Tax)'!O49","v":0},{"$f":"'O_IncomeStatement (Tax)'!P49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q49","v":0},{"$f":"'O_IncomeStatement (Tax)'!R49","v":0},{"$f":"'O_IncomeStatement (Tax)'!S49","v":0},{"$f":"'O_IncomeStatement (Tax)'!T49","v":0},{"$f":"'O_IncomeStatement (Tax)'!U49","v":0},{"$f":"'O_IncomeStatement (Tax)'!V49","v":0},{"$f":"'O_IncomeStatement (Tax)'!W49","v":0},{"$f":"'O_IncomeStatement (Tax)'!X49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG49","v":0}]
["",{"$f":"'O_IncomeStatement (Tax)'!B50","v":"State Production Incentive, Electricity"},{"$f":"'O_IncomeStatement (Tax)'!C50","v":0},{"$f":"'O_IncomeStatement (Tax)'!D50","v":0},{"$f":"'O_IncomeStatement (Tax)'!E50","v":0},{"$f":"'O_IncomeStatement (Tax)'!F50","v":0},{"$f":"'O_IncomeStatement (Tax)'!G50","v":0},{"$f":"'O_IncomeStatement (Tax)'!H50","v":0},{"$f":"'O_IncomeStatement (Tax)'!I50","v":0},{"$f":"'O_IncomeStatement (Tax)'!J50","v":0},{"$f":"'O_IncomeStatement (Tax)'!K50","v":0},{"$f":"'O_IncomeStatement (Tax)'!L50","v":0},{"$f":"'O_IncomeStatement (Tax)'!M50","v":0},{"$f":"'O_IncomeStatement (Tax)'!N50","v":0},{"$f":"'O_IncomeStatement (Tax)'!O50","v":0},{"$f":"'O_IncomeStatement (Tax)'!P50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q50","v":0},{"$f":"'O_IncomeStatement (Tax)'!R50","v":0},{"$f":"'O_IncomeStatement (Tax)'!S50","v":0},{"$f":"'O_IncomeStatement (Tax)'!T50","v":0},{"$f":"'O_IncomeStatement (Tax)'!U50","v":0},{"$f":"'O_IncomeStatement (Tax)'!V50","v":0},{"$f":"'O_IncomeStatement (Tax)'!W50","v":0},{"$f":"'O_IncomeStatement (Tax)'!X50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG50","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B51","v":""},{"$f":"'O_IncomeStatement (Tax)'!C51","v":0},{"$f":"'O_IncomeStatement (Tax)'!D51","v":0},{"$f":"'O_IncomeStatement (Tax)'!E51","v":0},{"$f":"'O_IncomeStatement (Tax)'!F51","v":0},{"$f":"'O_IncomeStatement (Tax)'!G51","v":0},{"$f":"'O_IncomeStatement (Tax)'!H51","v":0},{"$f":"'O_IncomeStatement (Tax)'!I51","v":0},{"$f":"'O_IncomeStatement (Tax)'!J51","v":0},{"$f":"'O_IncomeStatement (Tax)'!K51","v":0},{"$f":"'O_IncomeStatement (Tax)'!L51","v":0},{"$f":"'O_IncomeStatement (Tax)'!M51","v":0},{"$f":"'O_IncomeStatement (Tax)'!N51","v":0},{"$f":"'O_IncomeStatement (Tax)'!O51","v":0},{"$f":"'O_IncomeStatement (Tax)'!P51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q51","v":0},{"$f":"'O_IncomeStatement (Tax)'!R51","v":0},{"$f":"'O_IncomeStatement (Tax)'!S51","v":0},{"$f":"'O_IncomeStatement (Tax)'!T51","v":0},{"$f":"'O_IncomeStatement (Tax)'!U51","v":0},{"$f":"'O_IncomeStatement (Tax)'!V51","v":0},{"$f":"'O_IncomeStatement (Tax)'!W51","v":0},{"$f":"'O_IncomeStatement (Tax)'!X51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG51","v":0}]
["",{"$f":"'O_IncomeStatement (Tax)'!B52","v":"Interest Income"},{"$f":"'O_IncomeStatement (Tax)'!C52","v":0},{"$f":"'O_IncomeStatement (Tax)'!D52","v":0},{"$f":"'O_IncomeStatement (Tax)'!E52","v":0},{"$f":"'O_IncomeStatement (Tax)'!F52","v":0},{"$f":"'O_IncomeStatement (Tax)'!G52","v":0},{"$f":"'O_IncomeStatement (Tax)'!H52","v":0},{"$f":"'O_IncomeStatement (Tax)'!I52","v":0},{"$f":"'O_IncomeStatement (Tax)'!J52","v":0},{"$f":"'O_IncomeStatement (Tax)'!K52","v":0},{"$f":"'O_IncomeStatement (Tax)'!L52","v":0},{"$f":"'O_IncomeStatement (Tax)'!M52","v":0},{"$f":"'O_IncomeStatement (Tax)'!N52","v":0},{"$f":"'O_IncomeStatement (Tax)'!O52","v":0},{"$f":"'O_IncomeStatement (Tax)'!P52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q52","v":0},{"$f":"'O_IncomeStatement (Tax)'!R52","v":0},{"$f":"'O_IncomeStatement (Tax)'!S52","v":0},{"$f":"'O_IncomeStatement (Tax)'!T52","v":0},{"$f":"'O_IncomeStatement (Tax)'!U52","v":0},{"$f":"'O_IncomeStatement (Tax)'!V52","v":0},{"$f":"'O_IncomeStatement (Tax)'!W52","v":0},{"$f":"'O_IncomeStatement (Tax)'!X52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG52","v":0}]
["","Sub-total",{"$f":"SUM(C39:C51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","  Non-Taxable Revenues (Detail)"]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B55","v":""},{"$f":"'O_IncomeStatement (Tax)'!C55","v":0},{"$f":"'O_IncomeStatement (Tax)'!D55","v":0},{"$f":"'O_IncomeStatement (Tax)'!E55","v":0},{"$f":"'O_IncomeStatement (Tax)'!F55","v":0},{"$f":"'O_IncomeStatement (Tax)'!G55","v":0},{"$f":"'O_IncomeStatement (Tax)'!H55","v":0},{"$f":"'O_IncomeStatement (Tax)'!I55","v":0},{"$f":"'O_IncomeStatement (Tax)'!J55","v":0},{"$f":"'O_IncomeStatement (Tax)'!K55","v":0},{"$f":"'O_IncomeStatement (Tax)'!L55","v":0},{"$f":"'O_IncomeStatement (Tax)'!M55","v":0},{"$f":"'O_IncomeStatement (Tax)'!N55","v":0},{"$f":"'O_IncomeStatement (Tax)'!O55","v":0},{"$f":"'O_IncomeStatement (Tax)'!P55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q55","v":0},{"$f":"'O_IncomeStatement (Tax)'!R55","v":0},{"$f":"'O_IncomeStatement (Tax)'!S55","v":0},{"$f":"'O_IncomeStatement (Tax)'!T55","v":0},{"$f":"'O_IncomeStatement (Tax)'!U55","v":0},{"$f":"'O_IncomeStatement (Tax)'!V55","v":0},{"$f":"'O_IncomeStatement (Tax)'!W55","v":0},{"$f":"'O_IncomeStatement (Tax)'!X55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG55","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B56","v":""},{"$f":"'O_IncomeStatement (Tax)'!C56","v":0},{"$f":"'O_IncomeStatement (Tax)'!D56","v":0},{"$f":"'O_IncomeStatement (Tax)'!E56","v":0},{"$f":"'O_IncomeStatement (Tax)'!F56","v":0},{"$f":"'O_IncomeStatement (Tax)'!G56","v":0},{"$f":"'O_IncomeStatement (Tax)'!H56","v":0},{"$f":"'O_IncomeStatement (Tax)'!I56","v":0},{"$f":"'O_IncomeStatement (Tax)'!J56","v":0},{"$f":"'O_IncomeStatement (Tax)'!K56","v":0},{"$f":"'O_IncomeStatement (Tax)'!L56","v":0},{"$f":"'O_IncomeStatement (Tax)'!M56","v":0},{"$f":"'O_IncomeStatement (Tax)'!N56","v":0},{"$f":"'O_IncomeStatement (Tax)'!O56","v":0},{"$f":"'O_IncomeStatement (Tax)'!P56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q56","v":0},{"$f":"'O_IncomeStatement (Tax)'!R56","v":0},{"$f":"'O_IncomeStatement (Tax)'!S56","v":0},{"$f":"'O_IncomeStatement (Tax)'!T56","v":0},{"$f":"'O_IncomeStatement (Tax)'!U56","v":0},{"$f":"'O_IncomeStatement (Tax)'!V56","v":0},{"$f":"'O_IncomeStatement (Tax)'!W56","v":0},{"$f":"'O_IncomeStatement (Tax)'!X56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG56","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B57","v":""},{"$f":"'O_IncomeStatement (Tax)'!C57","v":0},{"$f":"'O_IncomeStatement (Tax)'!D57","v":0},{"$f":"'O_IncomeStatement (Tax)'!E57","v":0},{"$f":"'O_IncomeStatement (Tax)'!F57","v":0},{"$f":"'O_IncomeStatement (Tax)'!G57","v":0},{"$f":"'O_IncomeStatement (Tax)'!H57","v":0},{"$f":"'O_IncomeStatement (Tax)'!I57","v":0},{"$f":"'O_IncomeStatement (Tax)'!J57","v":0},{"$f":"'O_IncomeStatement (Tax)'!K57","v":0},{"$f":"'O_IncomeStatement (Tax)'!L57","v":0},{"$f":"'O_IncomeStatement (Tax)'!M57","v":0},{"$f":"'O_IncomeStatement (Tax)'!N57","v":0},{"$f":"'O_IncomeStatement (Tax)'!O57","v":0},{"$f":"'O_IncomeStatement (Tax)'!P57","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q57","v":0},{"$f":"'O_IncomeStatement (Tax)'!R57","v":0},{"$f":"'O_IncomeStatement (Tax)'!S57","v":0},{"$f":"'O_IncomeStatement (Tax)'!T57","v":0},{"$f":"'O_IncomeStatement (Tax)'!U57","v":0},{"$f":"'O_IncomeStatement (Tax)'!V57","v":0},{"$f":"'O_IncomeStatement (Tax)'!W57","v":0},{"$f":"'O_IncomeStatement (Tax)'!X57","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y57","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG57","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B58","v":""},{"$f":"'O_IncomeStatement (Tax)'!C58","v":0},{"$f":"'O_IncomeStatement (Tax)'!D58","v":0},{"$f":"'O_IncomeStatement (Tax)'!E58","v":0},{"$f":"'O_IncomeStatement (Tax)'!F58","v":0},{"$f":"'O_IncomeStatement (Tax)'!G58","v":0},{"$f":"'O_IncomeStatement (Tax)'!H58","v":0},{"$f":"'O_IncomeStatement (Tax)'!I58","v":0},{"$f":"'O_IncomeStatement (Tax)'!J58","v":0},{"$f":"'O_IncomeStatement (Tax)'!K58","v":0},{"$f":"'O_IncomeStatement (Tax)'!L58","v":0},{"$f":"'O_IncomeStatement (Tax)'!M58","v":0},{"$f":"'O_IncomeStatement (Tax)'!N58","v":0},{"$f":"'O_IncomeStatement (Tax)'!O58","v":0},{"$f":"'O_IncomeStatement (Tax)'!P58","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q58","v":0},{"$f":"'O_IncomeStatement (Tax)'!R58","v":0},{"$f":"'O_IncomeStatement (Tax)'!S58","v":0},{"$f":"'O_IncomeStatement (Tax)'!T58","v":0},{"$f":"'O_IncomeStatement (Tax)'!U58","v":0},{"$f":"'O_IncomeStatement (Tax)'!V58","v":0},{"$f":"'O_IncomeStatement (Tax)'!W58","v":0},{"$f":"'O_IncomeStatement (Tax)'!X58","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y58","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG58","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B59","v":""},{"$f":"'O_IncomeStatement (Tax)'!C59","v":0},{"$f":"'O_IncomeStatement (Tax)'!D59","v":0},{"$f":"'O_IncomeStatement (Tax)'!E59","v":0},{"$f":"'O_IncomeStatement (Tax)'!F59","v":0},{"$f":"'O_IncomeStatement (Tax)'!G59","v":0},{"$f":"'O_IncomeStatement (Tax)'!H59","v":0},{"$f":"'O_IncomeStatement (Tax)'!I59","v":0},{"$f":"'O_IncomeStatement (Tax)'!J59","v":0},{"$f":"'O_IncomeStatement (Tax)'!K59","v":0},{"$f":"'O_IncomeStatement (Tax)'!L59","v":0},{"$f":"'O_IncomeStatement (Tax)'!M59","v":0},{"$f":"'O_IncomeStatement (Tax)'!N59","v":0},{"$f":"'O_IncomeStatement (Tax)'!O59","v":0},{"$f":"'O_IncomeStatement (Tax)'!P59","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q59","v":0},{"$f":"'O_IncomeStatement (Tax)'!R59","v":0},{"$f":"'O_IncomeStatement (Tax)'!S59","v":0},{"$f":"'O_IncomeStatement (Tax)'!T59","v":0},{"$f":"'O_IncomeStatement (Tax)'!U59","v":0},{"$f":"'O_IncomeStatement (Tax)'!V59","v":0},{"$f":"'O_IncomeStatement (Tax)'!W59","v":0},{"$f":"'O_IncomeStatement (Tax)'!X59","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y59","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG59","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B60","v":""},{"$f":"'O_IncomeStatement (Tax)'!C60","v":0},{"$f":"'O_IncomeStatement (Tax)'!D60","v":0},{"$f":"'O_IncomeStatement (Tax)'!E60","v":0},{"$f":"'O_IncomeStatement (Tax)'!F60","v":0},{"$f":"'O_IncomeStatement (Tax)'!G60","v":0},{"$f":"'O_IncomeStatement (Tax)'!H60","v":0},{"$f":"'O_IncomeStatement (Tax)'!I60","v":0},{"$f":"'O_IncomeStatement (Tax)'!J60","v":0},{"$f":"'O_IncomeStatement (Tax)'!K60","v":0},{"$f":"'O_IncomeStatement (Tax)'!L60","v":0},{"$f":"'O_IncomeStatement (Tax)'!M60","v":0},{"$f":"'O_IncomeStatement (Tax)'!N60","v":0},{"$f":"'O_IncomeStatement (Tax)'!O60","v":0},{"$f":"'O_IncomeStatement (Tax)'!P60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q60","v":0},{"$f":"'O_IncomeStatement (Tax)'!R60","v":0},{"$f":"'O_IncomeStatement (Tax)'!S60","v":0},{"$f":"'O_IncomeStatement (Tax)'!T60","v":0},{"$f":"'O_IncomeStatement (Tax)'!U60","v":0},{"$f":"'O_IncomeStatement (Tax)'!V60","v":0},{"$f":"'O_IncomeStatement (Tax)'!W60","v":0},{"$f":"'O_IncomeStatement (Tax)'!X60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG60","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B61","v":""},{"$f":"'O_IncomeStatement (Tax)'!C61","v":0},{"$f":"'O_IncomeStatement (Tax)'!D61","v":0},{"$f":"'O_IncomeStatement (Tax)'!E61","v":0},{"$f":"'O_IncomeStatement (Tax)'!F61","v":0},{"$f":"'O_IncomeStatement (Tax)'!G61","v":0},{"$f":"'O_IncomeStatement (Tax)'!H61","v":0},{"$f":"'O_IncomeStatement (Tax)'!I61","v":0},{"$f":"'O_IncomeStatement (Tax)'!J61","v":0},{"$f":"'O_IncomeStatement (Tax)'!K61","v":0},{"$f":"'O_IncomeStatement (Tax)'!L61","v":0},{"$f":"'O_IncomeStatement (Tax)'!M61","v":0},{"$f":"'O_IncomeStatement (Tax)'!N61","v":0},{"$f":"'O_IncomeStatement (Tax)'!O61","v":0},{"$f":"'O_IncomeStatement (Tax)'!P61","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q61","v":0},{"$f":"'O_IncomeStatement (Tax)'!R61","v":0},{"$f":"'O_IncomeStatement (Tax)'!S61","v":0},{"$f":"'O_IncomeStatement (Tax)'!T61","v":0},{"$f":"'O_IncomeStatement (Tax)'!U61","v":0},{"$f":"'O_IncomeStatement (Tax)'!V61","v":0},{"$f":"'O_IncomeStatement (Tax)'!W61","v":0},{"$f":"'O_IncomeStatement (Tax)'!X61","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y61","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG61","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B62","v":""},{"$f":"'O_IncomeStatement (Tax)'!C62","v":0},{"$f":"'O_IncomeStatement (Tax)'!D62","v":0},{"$f":"'O_IncomeStatement (Tax)'!E62","v":0},{"$f":"'O_IncomeStatement (Tax)'!F62","v":0},{"$f":"'O_IncomeStatement (Tax)'!G62","v":0},{"$f":"'O_IncomeStatement (Tax)'!H62","v":0},{"$f":"'O_IncomeStatement (Tax)'!I62","v":0},{"$f":"'O_IncomeStatement (Tax)'!J62","v":0},{"$f":"'O_IncomeStatement (Tax)'!K62","v":0},{"$f":"'O_IncomeStatement (Tax)'!L62","v":0},{"$f":"'O_IncomeStatement (Tax)'!M62","v":0},{"$f":"'O_IncomeStatement (Tax)'!N62","v":0},{"$f":"'O_IncomeStatement (Tax)'!O62","v":0},{"$f":"'O_IncomeStatement (Tax)'!P62","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q62","v":0},{"$f":"'O_IncomeStatement (Tax)'!R62","v":0},{"$f":"'O_IncomeStatement (Tax)'!S62","v":0},{"$f":"'O_IncomeStatement (Tax)'!T62","v":0},{"$f":"'O_IncomeStatement (Tax)'!U62","v":0},{"$f":"'O_IncomeStatement (Tax)'!V62","v":0},{"$f":"'O_IncomeStatement (Tax)'!W62","v":0},{"$f":"'O_IncomeStatement (Tax)'!X62","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y62","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG62","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B63","v":""},{"$f":"'O_IncomeStatement (Tax)'!C63","v":0},{"$f":"'O_IncomeStatement (Tax)'!D63","v":0},{"$f":"'O_IncomeStatement (Tax)'!E63","v":0},{"$f":"'O_IncomeStatement (Tax)'!F63","v":0},{"$f":"'O_IncomeStatement (Tax)'!G63","v":0},{"$f":"'O_IncomeStatement (Tax)'!H63","v":0},{"$f":"'O_IncomeStatement (Tax)'!I63","v":0},{"$f":"'O_IncomeStatement (Tax)'!J63","v":0},{"$f":"'O_IncomeStatement (Tax)'!K63","v":0},{"$f":"'O_IncomeStatement (Tax)'!L63","v":0},{"$f":"'O_IncomeStatement (Tax)'!M63","v":0},{"$f":"'O_IncomeStatement (Tax)'!N63","v":0},{"$f":"'O_IncomeStatement (Tax)'!O63","v":0},{"$f":"'O_IncomeStatement (Tax)'!P63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q63","v":0},{"$f":"'O_IncomeStatement (Tax)'!R63","v":0},{"$f":"'O_IncomeStatement (Tax)'!S63","v":0},{"$f":"'O_IncomeStatement (Tax)'!T63","v":0},{"$f":"'O_IncomeStatement (Tax)'!U63","v":0},{"$f":"'O_IncomeStatement (Tax)'!V63","v":0},{"$f":"'O_IncomeStatement (Tax)'!W63","v":0},{"$f":"'O_IncomeStatement (Tax)'!X63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG63","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B64","v":""},{"$f":"'O_IncomeStatement (Tax)'!C64","v":0},{"$f":"'O_IncomeStatement (Tax)'!D64","v":0},{"$f":"'O_IncomeStatement (Tax)'!E64","v":0},{"$f":"'O_IncomeStatement (Tax)'!F64","v":0},{"$f":"'O_IncomeStatement (Tax)'!G64","v":0},{"$f":"'O_IncomeStatement (Tax)'!H64","v":0},{"$f":"'O_IncomeStatement (Tax)'!I64","v":0},{"$f":"'O_IncomeStatement (Tax)'!J64","v":0},{"$f":"'O_IncomeStatement (Tax)'!K64","v":0},{"$f":"'O_IncomeStatement (Tax)'!L64","v":0},{"$f":"'O_IncomeStatement (Tax)'!M64","v":0},{"$f":"'O_IncomeStatement (Tax)'!N64","v":0},{"$f":"'O_IncomeStatement (Tax)'!O64","v":0},{"$f":"'O_IncomeStatement (Tax)'!P64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q64","v":0},{"$f":"'O_IncomeStatement (Tax)'!R64","v":0},{"$f":"'O_IncomeStatement (Tax)'!S64","v":0},{"$f":"'O_IncomeStatement (Tax)'!T64","v":0},{"$f":"'O_IncomeStatement (Tax)'!U64","v":0},{"$f":"'O_IncomeStatement (Tax)'!V64","v":0},{"$f":"'O_IncomeStatement (Tax)'!W64","v":0},{"$f":"'O_IncomeStatement (Tax)'!X64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG64","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B65","v":""},{"$f":"'O_IncomeStatement (Tax)'!C65","v":0},{"$f":"'O_IncomeStatement (Tax)'!D65","v":0},{"$f":"'O_IncomeStatement (Tax)'!E65","v":0},{"$f":"'O_IncomeStatement (Tax)'!F65","v":0},{"$f":"'O_IncomeStatement (Tax)'!G65","v":0},{"$f":"'O_IncomeStatement (Tax)'!H65","v":0},{"$f":"'O_IncomeStatement (Tax)'!I65","v":0},{"$f":"'O_IncomeStatement (Tax)'!J65","v":0},{"$f":"'O_IncomeStatement (Tax)'!K65","v":0},{"$f":"'O_IncomeStatement (Tax)'!L65","v":0},{"$f":"'O_IncomeStatement (Tax)'!M65","v":0},{"$f":"'O_IncomeStatement (Tax)'!N65","v":0},{"$f":"'O_IncomeStatement (Tax)'!O65","v":0},{"$f":"'O_IncomeStatement (Tax)'!P65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q65","v":0},{"$f":"'O_IncomeStatement (Tax)'!R65","v":0},{"$f":"'O_IncomeStatement (Tax)'!S65","v":0},{"$f":"'O_IncomeStatement (Tax)'!T65","v":0},{"$f":"'O_IncomeStatement (Tax)'!U65","v":0},{"$f":"'O_IncomeStatement (Tax)'!V65","v":0},{"$f":"'O_IncomeStatement (Tax)'!W65","v":0},{"$f":"'O_IncomeStatement (Tax)'!X65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG65","v":0}]
["",{"$f":"'O_IncomeStatement (Tax)'!B66","v":"State Production Incentive, Thermal Savings"},{"$f":"'O_IncomeStatement (Tax)'!C66","v":0},{"$f":"'O_IncomeStatement (Tax)'!D66","v":0},{"$f":"'O_IncomeStatement (Tax)'!E66","v":0},{"$f":"'O_IncomeStatement (Tax)'!F66","v":0},{"$f":"'O_IncomeStatement (Tax)'!G66","v":0},{"$f":"'O_IncomeStatement (Tax)'!H66","v":0},{"$f":"'O_IncomeStatement (Tax)'!I66","v":0},{"$f":"'O_IncomeStatement (Tax)'!J66","v":0},{"$f":"'O_IncomeStatement (Tax)'!K66","v":0},{"$f":"'O_IncomeStatement (Tax)'!L66","v":0},{"$f":"'O_IncomeStatement (Tax)'!M66","v":0},{"$f":"'O_IncomeStatement (Tax)'!N66","v":0},{"$f":"'O_IncomeStatement (Tax)'!O66","v":0},{"$f":"'O_IncomeStatement (Tax)'!P66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q66","v":0},{"$f":"'O_IncomeStatement (Tax)'!R66","v":0},{"$f":"'O_IncomeStatement (Tax)'!S66","v":0},{"$f":"'O_IncomeStatement (Tax)'!T66","v":0},{"$f":"'O_IncomeStatement (Tax)'!U66","v":0},{"$f":"'O_IncomeStatement (Tax)'!V66","v":0},{"$f":"'O_IncomeStatement (Tax)'!W66","v":0},{"$f":"'O_IncomeStatement (Tax)'!X66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG66","v":0}]
["Hide",{"$f":"IF('O_IncomeStatement (Tax)'!B67=0,\"\",'O_IncomeStatement (Tax)'!B67)","v":""},{"$f":"'O_IncomeStatement (Tax)'!C67","v":0},{"$f":"'O_IncomeStatement (Tax)'!D67","v":0},{"$f":"'O_IncomeStatement (Tax)'!E67","v":0},{"$f":"'O_IncomeStatement (Tax)'!F67","v":0},{"$f":"'O_IncomeStatement (Tax)'!G67","v":0},{"$f":"'O_IncomeStatement (Tax)'!H67","v":0},{"$f":"'O_IncomeStatement (Tax)'!I67","v":0},{"$f":"'O_IncomeStatement (Tax)'!J67","v":0},{"$f":"'O_IncomeStatement (Tax)'!K67","v":0},{"$f":"'O_IncomeStatement (Tax)'!L67","v":0},{"$f":"'O_IncomeStatement (Tax)'!M67","v":0},{"$f":"'O_IncomeStatement (Tax)'!N67","v":0},{"$f":"'O_IncomeStatement (Tax)'!O67","v":0},{"$f":"'O_IncomeStatement (Tax)'!P67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q67","v":0},{"$f":"'O_IncomeStatement (Tax)'!R67","v":0},{"$f":"'O_IncomeStatement (Tax)'!S67","v":0},{"$f":"'O_IncomeStatement (Tax)'!T67","v":0},{"$f":"'O_IncomeStatement (Tax)'!U67","v":0},{"$f":"'O_IncomeStatement (Tax)'!V67","v":0},{"$f":"'O_IncomeStatement (Tax)'!W67","v":0},{"$f":"'O_IncomeStatement (Tax)'!X67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG67","v":0}]
["","Sub-total",{"$f":"SUM(C54:C66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Cost of Sales (Detail)"]
["","Royalties",{"$f":"+'Taxes & Fees'!C77","v":0},{"$f":"+'Taxes & Fees'!D77","v":0},{"$f":"+'Taxes & Fees'!E77","v":0},{"$f":"+'Taxes & Fees'!F77","v":0},{"$f":"+'Taxes & Fees'!G77","v":0},{"$f":"+'Taxes & Fees'!H77","v":0},{"$f":"+'Taxes & Fees'!I77","v":0},{"$f":"+'Taxes & Fees'!J77","v":0},{"$f":"+'Taxes & Fees'!K77","v":0},{"$f":"+'Taxes & Fees'!L77","v":0},{"$f":"+'Taxes & Fees'!M77","v":0},{"$f":"+'Taxes & Fees'!N77","v":0},{"$f":"+'Taxes & Fees'!O77","v":0},{"$f":"+'Taxes & Fees'!P77","v":0},{"$f":"+'Taxes & Fees'!Q77","v":0},{"$f":"+'Taxes & Fees'!R77","v":0},{"$f":"+'Taxes & Fees'!S77","v":0},{"$f":"+'Taxes & Fees'!T77","v":0},{"$f":"+'Taxes & Fees'!U77","v":0},{"$f":"+'Taxes & Fees'!V77","v":0},{"$f":"+'Taxes & Fees'!W77","v":0},{"$f":"+'Taxes & Fees'!X77","v":0},{"$f":"+'Taxes & Fees'!Y77","v":0},{"$f":"+'Taxes & Fees'!Z77","v":0},{"$f":"+'Taxes & Fees'!AA77","v":0},{"$f":"+'Taxes & Fees'!AB77","v":0},{"$f":"+'Taxes & Fees'!AC77","v":0},{"$f":"+'Taxes & Fees'!AD77","v":0},{"$f":"+'Taxes & Fees'!AE77","v":0},{"$f":"+'Taxes & Fees'!AF77","v":0},{"$f":"+'Taxes & Fees'!AG77","v":0}]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C61","v":0},{"$f":"+'Taxes & Fees'!D61","v":0},{"$f":"+'Taxes & Fees'!E61","v":0},{"$f":"+'Taxes & Fees'!F61","v":0},{"$f":"+'Taxes & Fees'!G61","v":0},{"$f":"+'Taxes & Fees'!H61","v":0},{"$f":"+'Taxes & Fees'!I61","v":0},{"$f":"+'Taxes & Fees'!J61","v":0},{"$f":"+'Taxes & Fees'!K61","v":0},{"$f":"+'Taxes & Fees'!L61","v":0},{"$f":"+'Taxes & Fees'!M61","v":0},{"$f":"+'Taxes & Fees'!N61","v":0},{"$f":"+'Taxes & Fees'!O61","v":0},{"$f":"+'Taxes & Fees'!P61","v":0},{"$f":"+'Taxes & Fees'!Q61","v":0},{"$f":"+'Taxes & Fees'!R61","v":0},{"$f":"+'Taxes & Fees'!S61","v":0},{"$f":"+'Taxes & Fees'!T61","v":0},{"$f":"+'Taxes & Fees'!U61","v":0},{"$f":"+'Taxes & Fees'!V61","v":0},{"$f":"+'Taxes & Fees'!W61","v":0},{"$f":"+'Taxes & Fees'!X61","v":0},{"$f":"+'Taxes & Fees'!Y61","v":0},{"$f":"+'Taxes & Fees'!Z61","v":0},{"$f":"+'Taxes & Fees'!AA61","v":0},{"$f":"+'Taxes & Fees'!AB61","v":0},{"$f":"+'Taxes & Fees'!AC61","v":0},{"$f":"+'Taxes & Fees'!AD61","v":0},{"$f":"+'Taxes & Fees'!AE61","v":0},{"$f":"+'Taxes & Fees'!AF61","v":0},{"$f":"+'Taxes & Fees'!AG61","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B72","v":"Routine & Scheduled Maintenance"},{"$f":"+'O&M'!E44","v":3300},{"$f":"+'O&M'!F44","v":3389.1},{"$f":"+'O&M'!G44","v":3480.6056999999992},{"$f":"+'O&M'!H44","v":3574.5820538999992},{"$f":"+'O&M'!I44","v":3671.0957693552987},{"$f":"+'O&M'!J44","v":3770.2153551278916},{"$f":"+'O&M'!K44","v":3872.0111697163438},{"$f":"+'O&M'!L44","v":3976.555471298685},{"$f":"+'O&M'!M44","v":4083.9224690237493},{"$f":"+'O&M'!N44","v":4194.1883756873895},{"$f":"+'O&M'!O44","v":4307.431461830949},{"$f":"+'O&M'!P44","v":4423.7321113003845},{"$f":"+'O&M'!Q44","v":4543.1728783054941},{"$f":"+'O&M'!R44","v":4665.8385460197424},{"$f":"+'O&M'!S44","v":4791.8161867622757},{"$f":"+'O&M'!T44","v":4921.1952238048561},{"$f":"+'O&M'!U44","v":5054.0674948475871},{"$f":"+'O&M'!V44","v":5190.5273172084717},{"$f":"+'O&M'!W44","v":5330.6715547731001},{"$f":"+'O&M'!X44","v":5474.5996867519734},{"$f":"+'O&M'!Y44","v":5622.4138782942755},{"$f":"+'O&M'!Z44","v":5774.2190530082207},{"$f":"+'O&M'!AA44","v":5930.1229674394426},{"$f":"+'O&M'!AB44","v":6090.2362875603067},{"$f":"+'O&M'!AC44","v":6254.6726673244348},{"$f":"+'O&M'!AD44","v":6423.548829342194},{"$f":"+'O&M'!AE44","v":6596.9846477344327},{"$f":"+'O&M'!AF44","v":6775.1032332232626},{"$f":"+'O&M'!AG44","v":6958.0310205202904},{"$f":"+'O&M'!AH44","v":7145.8978580743369},{"$f":"+'O&M'!AI44","v":7338.8371002423428}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B73","v":"Annualized Major Expenses"},{"$f":"+'O&M'!E55","v":2000},{"$f":"+'O&M'!F55","v":2054},{"$f":"+'O&M'!G55","v":2109.4579999999996},{"$f":"+'O&M'!H55","v":2166.4133659999998},{"$f":"+'O&M'!I55","v":2224.9065268819991},{"$f":"+'O&M'!J55","v":2284.9790031078128},{"$f":"+'O&M'!K55","v":2346.6734361917238},{"$f":"+'O&M'!L55","v":2410.0336189689001},{"$f":"+'O&M'!M55","v":2475.1045266810602},{"$f":"+'O&M'!N55","v":2541.9323489014482},{"$f":"+'O&M'!O55","v":2610.5645223217871},{"$f":"+'O&M'!P55","v":2681.0497644244756},{"$f":"+'O&M'!Q55","v":2753.4381080639359},{"$f":"+'O&M'!R55","v":2827.7809369816623},{"$f":"+'O&M'!S55","v":2904.1310222801671},{"$f":"+'O&M'!T55","v":2982.5425598817314},{"$f":"+'O&M'!U55","v":3063.0712089985377},{"$f":"+'O&M'!V55","v":3145.7741316414981},{"$f":"+'O&M'!W55","v":3230.7100331958181},{"$f":"+'O&M'!X55","v":3317.9392040921048},{"$f":"+'O&M'!Y55","v":3407.5235626025915},{"$f":"+'O&M'!Z55","v":3499.5266987928612},{"$f":"+'O&M'!AA55","v":3594.0139196602681},{"$f":"+'O&M'!AB55","v":3691.0522954910953},{"$f":"+'O&M'!AC55","v":3790.7107074693545},{"$f":"+'O&M'!AD55","v":3893.0598965710269},{"$f":"+'O&M'!AE55","v":3998.1725137784442},{"$f":"+'O&M'!AF55","v":4106.1231716504617},{"$f":"+'O&M'!AG55","v":4216.9884972850241},{"$f":"+'O&M'!AH55","v":4330.8471867117196},{"$f":"+'O&M'!AI55","v":4447.7800607529352}]
["Hide",{"$f":"+'O_IncomeStatement (Tax)'!B74","v":""},{"$f":"+'O&M'!E66","v":0},{"$f":"+'O&M'!F66","v":0},{"$f":"+'O&M'!G66","v":0},{"$f":"+'O&M'!H66","v":0},{"$f":"+'O&M'!I66","v":0},{"$f":"+'O&M'!J66","v":0},{"$f":"+'O&M'!K66","v":0},{"$f":"+'O&M'!L66","v":0},{"$f":"+'O&M'!M66","v":0},{"$f":"+'O&M'!N66","v":0},{"$f":"+'O&M'!O66","v":0},{"$f":"+'O&M'!P66","v":0},{"$f":"+'O&M'!Q66","v":0},{"$f":"+'O&M'!R66","v":0},{"$f":"+'O&M'!S66","v":0},{"$f":"+'O&M'!T66","v":0},{"$f":"+'O&M'!U66","v":0},{"$f":"+'O&M'!V66","v":0},{"$f":"+'O&M'!W66","v":0},{"$f":"+'O&M'!X66","v":0},{"$f":"+'O&M'!Y66","v":0},{"$f":"+'O&M'!Z66","v":0},{"$f":"+'O&M'!AA66","v":0},{"$f":"+'O&M'!AB66","v":0},{"$f":"+'O&M'!AC66","v":0},{"$f":"+'O&M'!AD66","v":0},{"$f":"+'O&M'!AE66","v":0},{"$f":"+'O&M'!AF66","v":0},{"$f":"+'O&M'!AG66","v":0},{"$f":"+'O&M'!AH66","v":0},{"$f":"+'O&M'!AI66","v":0}]
["Hide",{"$f":"+'O_IncomeStatement (Tax)'!B75","v":""},{"$f":"+'O&M'!E77","v":0},{"$f":"+'O&M'!F77","v":0},{"$f":"+'O&M'!G77","v":0},{"$f":"+'O&M'!H77","v":0},{"$f":"+'O&M'!I77","v":0},{"$f":"+'O&M'!J77","v":0},{"$f":"+'O&M'!K77","v":0},{"$f":"+'O&M'!L77","v":0},{"$f":"+'O&M'!M77","v":0},{"$f":"+'O&M'!N77","v":0},{"$f":"+'O&M'!O77","v":0},{"$f":"+'O&M'!P77","v":0},{"$f":"+'O&M'!Q77","v":0},{"$f":"+'O&M'!R77","v":0},{"$f":"+'O&M'!S77","v":0},{"$f":"+'O&M'!T77","v":0},{"$f":"+'O&M'!U77","v":0},{"$f":"+'O&M'!V77","v":0},{"$f":"+'O&M'!W77","v":0},{"$f":"+'O&M'!X77","v":0},{"$f":"+'O&M'!Y77","v":0},{"$f":"+'O&M'!Z77","v":0},{"$f":"+'O&M'!AA77","v":0},{"$f":"+'O&M'!AB77","v":0},{"$f":"+'O&M'!AC77","v":0},{"$f":"+'O&M'!AD77","v":0},{"$f":"+'O&M'!AE77","v":0},{"$f":"+'O&M'!AF77","v":0},{"$f":"+'O&M'!AG77","v":0},{"$f":"+'O&M'!AH77","v":0},{"$f":"+'O&M'!AI77","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B76","v":"Major Expenses"},{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B77","v":"Purchased Fuels"},{"$f":"IFERROR(+Purchases!F76,\"\")","v":-58940},{"$f":"IFERROR(+Purchases!G76,\"\")","v":-60765.84},{"$f":"IFERROR(+Purchases!H76,\"\")","v":-62645.570239999986},{"$f":"IFERROR(+Purchases!I76,\"\")","v":-64580.657168640013},{"$f":"IFERROR(+Purchases!J76,\"\")","v":-66572.601082711029},{"$f":"IFERROR(+Purchases!K76,\"\")","v":-68622.936587928649},{"$f":"IFERROR(+Purchases!L76,\"\")","v":-70733.233045983667},{"$f":"IFERROR(+Purchases!M76,\"\")","v":-72905.09500616428},{"$f":"IFERROR(+Purchases!N76,\"\")","v":-75140.162619732393},{"$f":"IFERROR(+Purchases!O76,\"\")","v":-77440.112035122787},{"$f":"IFERROR(+Purchases!P76,\"\")","v":-79806.655771910475},{"$f":"IFERROR(+Purchases!Q76,\"\")","v":-82241.543071363441},{"$f":"IFERROR(+Purchases!R76,\"\")","v":-84746.560221263266},{"$f":"IFERROR(+Purchases!S76,\"\")","v":-87323.530852532727},{"$f":"IFERROR(+Purchases!T76,\"\")","v":-89974.316205060022},{"$f":"IFERROR(+Purchases!U76,\"\")","v":-92700.815359951754},{"$f":"IFERROR(+Purchases!V76,\"\")","v":-95504.965435279999},{"$f":"IFERROR(+Purchases!W76,\"\")","v":-98388.741742214799},{"$f":"IFERROR(+Purchases!X76,\"\")","v":-101354.15789824992},{"$f":"IFERROR(+Purchases!Y76,\"\")","v":-104403.26589403488},{"$f":"IFERROR(+Purchases!Z76,\"\")","v":-107538.15611012603},{"$f":"IFERROR(+Purchases!AA76,\"\")","v":-110760.95727975265},{"$f":"IFERROR(+Purchases!AB76,\"\")","v":-114073.83639347233},{"$f":"IFERROR(+Purchases!AC76,\"\")","v":-117478.99854135187},{"$f":"IFERROR(+Purchases!AD76,\"\")","v":-120978.68668806364},{"$f":"IFERROR(+Purchases!AE76,\"\")","v":-124575.18137602601},{"$f":"IFERROR(+Purchases!AF76,\"\")","v":-128270.80035144265},{"$f":"IFERROR(+Purchases!AG76,\"\")","v":-132067.89810780951},{"$f":"IFERROR(+Purchases!AH76,\"\")","v":-135968.86534115416},{"$f":"IFERROR(+Purchases!AI76,\"\")","v":-139976.12831095775},{"$f":"IFERROR(+Purchases!AJ76,\"\")","v":-144092.14810037514}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B78","v":"Non-Fuel Purchases"},{"$f":"IFERROR(+Purchases!F77,\"\")","v":0},{"$f":"IFERROR(+Purchases!G77,\"\")","v":0},{"$f":"IFERROR(+Purchases!H77,\"\")","v":0},{"$f":"IFERROR(+Purchases!I77,\"\")","v":0},{"$f":"IFERROR(+Purchases!J77,\"\")","v":0},{"$f":"IFERROR(+Purchases!K77,\"\")","v":0},{"$f":"IFERROR(+Purchases!L77,\"\")","v":0},{"$f":"IFERROR(+Purchases!M77,\"\")","v":0},{"$f":"IFERROR(+Purchases!N77,\"\")","v":0},{"$f":"IFERROR(+Purchases!O77,\"\")","v":0},{"$f":"IFERROR(+Purchases!P77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q77,\"\")","v":0},{"$f":"IFERROR(+Purchases!R77,\"\")","v":0},{"$f":"IFERROR(+Purchases!S77,\"\")","v":0},{"$f":"IFERROR(+Purchases!T77,\"\")","v":0},{"$f":"IFERROR(+Purchases!U77,\"\")","v":0},{"$f":"IFERROR(+Purchases!V77,\"\")","v":0},{"$f":"IFERROR(+Purchases!W77,\"\")","v":0},{"$f":"IFERROR(+Purchases!X77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y77,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI77,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ77,\"\")","v":0}]
["","Sub-total",{"$f":"SUM(C69:C77)","v":-53640},{"$f":"SUM(D69:D77)","v":-55322.74},-57055.506539999988,-58839.661748740014,-60676.598786473733,-62567.742229692944,-64514.548440075596,-66518.505915896691,-68581.135624027578,-70703.991310533951,-72888.659787757744,-75136.761195638581,-77449.949234893837,-79829.911369531328,-82278.368996017583,-84797.077576265161,-87387.826731433874,-90052.440293364823,-92792.776310280999,-95610.727003190797,-98508.218669229158,-101487.21152795157,-104549.69950637262,-107697.70995830047,-110933.30331326985,-114258.57265011279,-117675.64318992977,-121186.67170293578,-124793.84582334885,-128499.38326617169,-132305.53093937985]
["","Operating Expense (Detail)"]
["",{"$f":"'O&M'!D83","v":"Operating Expenses, Other"},{"$f":"+'O&M'!E89","v":0},{"$f":"+'O&M'!F89","v":0},{"$f":"+'O&M'!G89","v":0},{"$f":"+'O&M'!H89","v":0},{"$f":"+'O&M'!I89","v":0},{"$f":"+'O&M'!J89","v":0},{"$f":"+'O&M'!K89","v":0},{"$f":"+'O&M'!L89","v":0},{"$f":"+'O&M'!M89","v":0},{"$f":"+'O&M'!N89","v":0},{"$f":"+'O&M'!O89","v":0},{"$f":"+'O&M'!P89","v":0},{"$f":"+'O&M'!Q89","v":0},{"$f":"+'O&M'!R89","v":0},{"$f":"+'O&M'!S89","v":0},{"$f":"+'O&M'!T89","v":0},{"$f":"+'O&M'!U89","v":0},{"$f":"+'O&M'!V89","v":0},{"$f":"+'O&M'!W89","v":0},{"$f":"+'O&M'!X89","v":0},{"$f":"+'O&M'!Y89","v":0},{"$f":"+'O&M'!Z89","v":0},{"$f":"+'O&M'!AA89","v":0},{"$f":"+'O&M'!AB89","v":0},{"$f":"+'O&M'!AC89","v":0},{"$f":"+'O&M'!AD89","v":0},{"$f":"+'O&M'!AE89","v":0},{"$f":"+'O&M'!AF89","v":0},{"$f":"+'O&M'!AG89","v":0},{"$f":"+'O&M'!AH89","v":0},{"$f":"+'O&M'!AI89","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B82","v":"Operating Labor"},{"$f":"+'O&M'!E96","v":0},{"$f":"+'O&M'!F96","v":0},{"$f":"+'O&M'!G96","v":0},{"$f":"+'O&M'!H96","v":0},{"$f":"+'O&M'!I96","v":0},{"$f":"+'O&M'!J96","v":0},{"$f":"+'O&M'!K96","v":0},{"$f":"+'O&M'!L96","v":0},{"$f":"+'O&M'!M96","v":0},{"$f":"+'O&M'!N96","v":0},{"$f":"+'O&M'!O96","v":0},{"$f":"+'O&M'!P96","v":0},{"$f":"+'O&M'!Q96","v":0},{"$f":"+'O&M'!R96","v":0},{"$f":"+'O&M'!S96","v":0},{"$f":"+'O&M'!T96","v":0},{"$f":"+'O&M'!U96","v":0},{"$f":"+'O&M'!V96","v":0},{"$f":"+'O&M'!W96","v":0},{"$f":"+'O&M'!X96","v":0},{"$f":"+'O&M'!Y96","v":0},{"$f":"+'O&M'!Z96","v":0},{"$f":"+'O&M'!AA96","v":0},{"$f":"+'O&M'!AB96","v":0},{"$f":"+'O&M'!AC96","v":0},{"$f":"+'O&M'!AD96","v":0},{"$f":"+'O&M'!AE96","v":0},{"$f":"+'O&M'!AF96","v":0},{"$f":"+'O&M'!AG96","v":0},{"$f":"+'O&M'!AH96","v":0},{"$f":"+'O&M'!AI96","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B83","v":"Insurance"},{"$f":"+'O&M'!E103","v":0},{"$f":"+'O&M'!F103","v":0},{"$f":"+'O&M'!G103","v":0},{"$f":"+'O&M'!H103","v":0},{"$f":"+'O&M'!I103","v":0},{"$f":"+'O&M'!J103","v":0},{"$f":"+'O&M'!K103","v":0},{"$f":"+'O&M'!L103","v":0},{"$f":"+'O&M'!M103","v":0},{"$f":"+'O&M'!N103","v":0},{"$f":"+'O&M'!O103","v":0},{"$f":"+'O&M'!P103","v":0},{"$f":"+'O&M'!Q103","v":0},{"$f":"+'O&M'!R103","v":0},{"$f":"+'O&M'!S103","v":0},{"$f":"+'O&M'!T103","v":0},{"$f":"+'O&M'!U103","v":0},{"$f":"+'O&M'!V103","v":0},{"$f":"+'O&M'!W103","v":0},{"$f":"+'O&M'!X103","v":0},{"$f":"+'O&M'!Y103","v":0},{"$f":"+'O&M'!Z103","v":0},{"$f":"+'O&M'!AA103","v":0},{"$f":"+'O&M'!AB103","v":0},{"$f":"+'O&M'!AC103","v":0},{"$f":"+'O&M'!AD103","v":0},{"$f":"+'O&M'!AE103","v":0},{"$f":"+'O&M'!AF103","v":0},{"$f":"+'O&M'!AG103","v":0},{"$f":"+'O&M'!AH103","v":0},{"$f":"+'O&M'!AI103","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B84","v":"Property Taxes"},{"$f":"+'O&M'!E110","v":0},{"$f":"+'O&M'!F110","v":0},{"$f":"+'O&M'!G110","v":0},{"$f":"+'O&M'!H110","v":0},{"$f":"+'O&M'!I110","v":0},{"$f":"+'O&M'!J110","v":0},{"$f":"+'O&M'!K110","v":0},{"$f":"+'O&M'!L110","v":0},{"$f":"+'O&M'!M110","v":0},{"$f":"+'O&M'!N110","v":0},{"$f":"+'O&M'!O110","v":0},{"$f":"+'O&M'!P110","v":0},{"$f":"+'O&M'!Q110","v":0},{"$f":"+'O&M'!R110","v":0},{"$f":"+'O&M'!S110","v":0},{"$f":"+'O&M'!T110","v":0},{"$f":"+'O&M'!U110","v":0},{"$f":"+'O&M'!V110","v":0},{"$f":"+'O&M'!W110","v":0},{"$f":"+'O&M'!X110","v":0},{"$f":"+'O&M'!Y110","v":0},{"$f":"+'O&M'!Z110","v":0},{"$f":"+'O&M'!AA110","v":0},{"$f":"+'O&M'!AB110","v":0},{"$f":"+'O&M'!AC110","v":0},{"$f":"+'O&M'!AD110","v":0},{"$f":"+'O&M'!AE110","v":0},{"$f":"+'O&M'!AF110","v":0},{"$f":"+'O&M'!AG110","v":0},{"$f":"+'O&M'!AH110","v":0},{"$f":"+'O&M'!AI110","v":0}]
["Bottom","Sub-total",{"$f":"SUM(C80:C83)","v":0},{"$f":"SUM(D80:D83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FOOTNOTES:"]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B88=\"\",\"\",'O_IncomeStatement (Tax)'!B88)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B89=\"\",\"\",'O_IncomeStatement (Tax)'!B89)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B90=\"\",\"\",'O_IncomeStatement (Tax)'!B90)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B91=\"\",\"\",'O_IncomeStatement (Tax)'!B91)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B92=\"\",\"\",'O_IncomeStatement (Tax)'!B92)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B93=\"\",\"\",'O_IncomeStatement (Tax)'!B93)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B94=\"\",\"\",'O_IncomeStatement (Tax)'!B94)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B95=\"\",\"\",'O_IncomeStatement (Tax)'!B95)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B96=\"\",\"\",'O_IncomeStatement (Tax)'!B96)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B97=\"\",\"\",'O_IncomeStatement (Tax)'!B97)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B98=\"\",\"\",'O_IncomeStatement (Tax)'!B98)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B99=\"\",\"\",'O_IncomeStatement (Tax)'!B99)","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]

{"sheet":"O_BalanceSheet (SH)","index":34,"n_rows":75,"n_cols":32,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Balance Sheet for Shareholders",null,null,"©2009","Scenario",3,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
["PRO FORMA BALANCE SHEET (SHAREHOLDERS)",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"Non-profit 28-bed 38,000 sf hospital with two adjacent electrically heated office buildings.  Existing fuel oil boiler is 3.2 MMBtu/h. "}]
["Scenario Description",{"$f":"IF(Scenarios!$A$274=0,\"\",IFERROR(IF(VLOOKUP(Project,Scenarios!$A$9:$B$18,2,FALSE)<>WhatIf!$G$7,MessageGettingScenario,WhatIf!$G$7),\"Not Found\"))","v":"Biomass heating, main hospital building only, wood pellets"}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B6+1","v":2},{"$f":"+C6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+R6+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
["Balance Sheet (Shareholder Calculation)"]
["Assets"]
["Current"]
["Cash",{"$f":"IF(O_CashFlow!C31>0,O_CashFlow!C31,0)","v":0},{"$f":"IF(O_CashFlow!D31>0,O_CashFlow!D31,0)","v":0},{"$f":"IF(O_CashFlow!E31>0,O_CashFlow!E31,0)","v":0},{"$f":"IF(O_CashFlow!F31>0,O_CashFlow!F31,0)","v":0},{"$f":"IF(O_CashFlow!G31>0,O_CashFlow!G31,0)","v":0},{"$f":"IF(O_CashFlow!H31>0,O_CashFlow!H31,0)","v":0},{"$f":"IF(O_CashFlow!I31>0,O_CashFlow!I31,0)","v":15472.08208005083},{"$f":"IF(O_CashFlow!J31>0,O_CashFlow!J31,0)","v":81990.587995947513},{"$f":"IF(O_CashFlow!K31>0,O_CashFlow!K31,0)","v":150571.72361997509},{"$f":"IF(O_CashFlow!L31>0,O_CashFlow!L31,0)","v":221275.71493050904},{"$f":"IF(O_CashFlow!M31>0,O_CashFlow!M31,0)","v":294164.37471826677},{"$f":"IF(O_CashFlow!N31>0,O_CashFlow!N31,0)","v":369301.13591390534},{"$f":"IF(O_CashFlow!O31>0,O_CashFlow!O31,0)","v":446751.08514879917},{"$f":"IF(O_CashFlow!P31>0,O_CashFlow!P31,0)","v":526580.99651833053},{"$f":"IF(O_CashFlow!Q31>0,O_CashFlow!Q31,0)","v":608859.36551434814},{"$f":"IF(O_CashFlow!R31>0,O_CashFlow!R31,0)","v":693656.44309061335},{"$f":"IF(O_CashFlow!S31>0,O_CashFlow!S31,0)","v":781044.26982204721},{"$f":"IF(O_CashFlow!T31>0,O_CashFlow!T31,0)","v":871096.71011541202},{"$f":"IF(O_CashFlow!U31>0,O_CashFlow!U31,0)","v":963889.48642569303},{"$f":"IF(O_CashFlow!V31>0,O_CashFlow!V31,0)","v":1059500.2134288838},{"$f":"IF(O_CashFlow!W31>0,O_CashFlow!W31,0)","v":1158008.432098113},{"$f":"IF(O_CashFlow!X31>0,O_CashFlow!X31,0)","v":1259495.6436260645},{"$f":"IF(O_CashFlow!Y31>0,O_CashFlow!Y31,0)","v":1364045.3431324372},{"$f":"IF(O_CashFlow!Z31>0,O_CashFlow!Z31,0)","v":1471743.0530907377},{"$f":"IF(O_CashFlow!AA31>0,O_CashFlow!AA31,0)","v":1582676.3564040074},{"$f":"IF(O_CashFlow!AB31>0,O_CashFlow!AB31,0)","v":1696934.9290541201},{"$f":"IF(O_CashFlow!AC31>0,O_CashFlow!AC31,0)","v":1814610.57224405},{"$f":"IF(O_CashFlow!AD31>0,O_CashFlow!AD31,0)","v":1935797.2439469858},{"$f":"IF(O_CashFlow!AE31>0,O_CashFlow!AE31,0)","v":2060591.0897703348},{"$f":"IF(O_CashFlow!AF31>0,O_CashFlow!AF31,0)","v":2189090.4730365067},{"$f":"IF(O_CashFlow!AG31>0,O_CashFlow!AG31,0)","v":2321396.0039758864}]
["Accounts recievable",{"$f":"-'Cash Accounts'!C36","v":0},{"$f":"-'Cash Accounts'!D36","v":0},{"$f":"-'Cash Accounts'!E36","v":0},{"$f":"-'Cash Accounts'!F36","v":0},{"$f":"-'Cash Accounts'!G36","v":0},{"$f":"-'Cash Accounts'!H36","v":0},{"$f":"-'Cash Accounts'!I36","v":0},{"$f":"-'Cash Accounts'!J36","v":0},{"$f":"-'Cash Accounts'!K36","v":0},{"$f":"-'Cash Accounts'!L36","v":0},{"$f":"-'Cash Accounts'!M36","v":0},{"$f":"-'Cash Accounts'!N36","v":0},{"$f":"-'Cash Accounts'!O36","v":0},{"$f":"-'Cash Accounts'!P36","v":0},{"$f":"-'Cash Accounts'!Q36","v":0},{"$f":"-'Cash Accounts'!R36","v":0},{"$f":"-'Cash Accounts'!S36","v":0},{"$f":"-'Cash Accounts'!T36","v":0},{"$f":"-'Cash Accounts'!U36","v":0},{"$f":"-'Cash Accounts'!V36","v":0},{"$f":"-'Cash Accounts'!W36","v":0},{"$f":"-'Cash Accounts'!X36","v":0},{"$f":"-'Cash Accounts'!Y36","v":0},{"$f":"-'Cash Accounts'!Z36","v":0},{"$f":"-'Cash Accounts'!AA36","v":0},{"$f":"-'Cash Accounts'!AB36","v":0},{"$f":"-'Cash Accounts'!AC36","v":0},{"$f":"-'Cash Accounts'!AD36","v":0},{"$f":"-'Cash Accounts'!AE36","v":0},{"$f":"-'Cash Accounts'!AF36","v":0},{"$f":"-'Cash Accounts'!AG36","v":0}]
["Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sub-Total",{"$f":"SUM(B10:B12)","v":0},{"$f":"SUM(C10:C12)","v":0},0,0,0,0,15472.08208005083,81990.587995947513,150571.72361997509,221275.71493050904,294164.37471826677,369301.13591390534,446751.08514879917,526580.99651833053,608859.36551434814,693656.44309061335,781044.26982204721,{"$f":"SUM(S10:S12)","v":871096.71011541202},963889.48642569303,1059500.2134288838,1158008.432098113,1259495.6436260645,1364045.3431324372,1471743.0530907377,1582676.3564040074,1696934.9290541201,1814610.57224405,1935797.2439469858,2060591.0897703348,2189090.4730365067,{"$f":"SUM(AF10:AF12)","v":2321396.0039758864}]
["Long Term"]
["Capital Expenditures (at cost)",{"$f":"+'Capital Expenditures'!D83","v":708743},{"$f":"+'Capital Expenditures'!E83","v":708743},{"$f":"+'Capital Expenditures'!F83","v":708743},{"$f":"+'Capital Expenditures'!G83","v":708743},{"$f":"+'Capital Expenditures'!H83","v":708743},{"$f":"+'Capital Expenditures'!I83","v":708743},{"$f":"+'Capital Expenditures'!J83","v":708743},{"$f":"+'Capital Expenditures'!K83","v":708743},{"$f":"+'Capital Expenditures'!L83","v":708743},{"$f":"+'Capital Expenditures'!M83","v":708743},{"$f":"+'Capital Expenditures'!N83","v":708743},{"$f":"+'Capital Expenditures'!O83","v":708743},{"$f":"+'Capital Expenditures'!P83","v":708743},{"$f":"+'Capital Expenditures'!Q83","v":708743},{"$f":"+'Capital Expenditures'!R83","v":708743},{"$f":"+'Capital Expenditures'!S83","v":708743},{"$f":"+'Capital Expenditures'!T83","v":708743},{"$f":"+'Capital Expenditures'!U83","v":708743},{"$f":"+'Capital Expenditures'!V83","v":708743},{"$f":"+'Capital Expenditures'!W83","v":708743},{"$f":"+'Capital Expenditures'!X83","v":708743},{"$f":"+'Capital Expenditures'!Y83","v":708743},{"$f":"+'Capital Expenditures'!Z83","v":708743},{"$f":"+'Capital Expenditures'!AA83","v":708743},{"$f":"+'Capital Expenditures'!AB83","v":708743},{"$f":"+'Capital Expenditures'!AC83","v":708743},{"$f":"+'Capital Expenditures'!AD83","v":708743},{"$f":"+'Capital Expenditures'!AE83","v":708743},{"$f":"+'Capital Expenditures'!AF83","v":708743},{"$f":"+'Capital Expenditures'!AG83","v":708743},{"$f":"+'Capital Expenditures'!AH83","v":708743}]
["Accumulated Depreciation (SH )",{"$f":"-Depreciation!D72","v":0},{"$f":"-Depreciation!E72","v":0},{"$f":"-Depreciation!F72","v":0},{"$f":"-Depreciation!G72","v":0},{"$f":"-Depreciation!H72","v":0},{"$f":"-Depreciation!I72","v":0},{"$f":"-Depreciation!J72","v":0},{"$f":"-Depreciation!K72","v":0},{"$f":"-Depreciation!L72","v":0},{"$f":"-Depreciation!M72","v":0},{"$f":"-Depreciation!N72","v":0},{"$f":"-Depreciation!O72","v":0},{"$f":"-Depreciation!P72","v":0},{"$f":"-Depreciation!Q72","v":0},{"$f":"-Depreciation!R72","v":0},{"$f":"-Depreciation!S72","v":0},{"$f":"-Depreciation!T72","v":0},{"$f":"-Depreciation!U72","v":0},{"$f":"-Depreciation!V72","v":0},{"$f":"-Depreciation!W72","v":0},{"$f":"-Depreciation!X72","v":0},{"$f":"-Depreciation!Y72","v":0},{"$f":"-Depreciation!Z72","v":0},{"$f":"-Depreciation!AA72","v":0},{"$f":"-Depreciation!AB72","v":0},{"$f":"-Depreciation!AC72","v":0},{"$f":"-Depreciation!AD72","v":0},{"$f":"-Depreciation!AE72","v":0},{"$f":"-Depreciation!AF72","v":0},{"$f":"-Depreciation!AG72","v":0},{"$f":"-Depreciation!AH72","v":0}]
["Sub-total",{"$f":"SUM(B15:B16)","v":708743},{"$f":"SUM(C15:C16)","v":708743},708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,{"$f":"SUM(S15:S16)","v":708743},708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,708743,{"$f":"SUM(AF15:AF16)","v":708743}]
["Total Assets",{"$f":"+B13+B17","v":708743},{"$f":"+C13+C17","v":708743},708743,708743,708743,708743,724215.08208005084,790733.58799594757,859314.72361997515,930018.71493050898,1002907.3747182668,1078044.1359139052,1155494.0851487992,1235323.9965183306,1317602.3655143483,1402399.4430906135,1489787.2698220471,{"$f":"+S13+S17","v":1579839.710115412},1672632.4864256931,1768243.2134288838,1866751.432098113,1968238.6436260645,2072788.3431324372,2180486.0530907377,2291419.3564040074,2405677.9290541201,2523353.57224405,2644540.2439469858,2769334.0897703348,2897833.4730365067,{"$f":"+AF13+AF17","v":3030139.0039758864}]
["Liabilities"]
["Current"]
["Accounts Payable",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"+'Cash Accounts'!D58","v":0},{"$f":"+'Cash Accounts'!E58","v":0},{"$f":"+'Cash Accounts'!F58","v":0},{"$f":"+'Cash Accounts'!G58","v":0},{"$f":"+'Cash Accounts'!H58","v":0},{"$f":"+'Cash Accounts'!I58","v":0},{"$f":"+'Cash Accounts'!J58","v":0},{"$f":"+'Cash Accounts'!K58","v":0},{"$f":"+'Cash Accounts'!L58","v":0},{"$f":"+'Cash Accounts'!M58","v":0},{"$f":"+'Cash Accounts'!N58","v":0},{"$f":"+'Cash Accounts'!O58","v":0},{"$f":"+'Cash Accounts'!P58","v":0},{"$f":"+'Cash Accounts'!Q58","v":0},{"$f":"+'Cash Accounts'!R58","v":0},{"$f":"+'Cash Accounts'!S58","v":0},{"$f":"+'Cash Accounts'!T58","v":0},{"$f":"+'Cash Accounts'!U58","v":0},{"$f":"+'Cash Accounts'!V58","v":0},{"$f":"+'Cash Accounts'!W58","v":0},{"$f":"+'Cash Accounts'!X58","v":0},{"$f":"+'Cash Accounts'!Y58","v":0},{"$f":"+'Cash Accounts'!Z58","v":0},{"$f":"+'Cash Accounts'!AA58","v":0},{"$f":"+'Cash Accounts'!AB58","v":0},{"$f":"+'Cash Accounts'!AC58","v":0},{"$f":"+'Cash Accounts'!AD58","v":0},{"$f":"+'Cash Accounts'!AE58","v":0},{"$f":"+'Cash Accounts'!AF58","v":0},{"$f":"+'Cash Accounts'!AG58","v":0}]
["Bank Overdraft",{"$f":"IF(O_CashFlow!C31<0,-O_CashFlow!C31,0)","v":243747.4700315838},{"$f":"IF(O_CashFlow!D31<0,-O_CashFlow!D31,0)","v":210587.03877398575},{"$f":"IF(O_CashFlow!E31<0,-O_CashFlow!E31,0)","v":175696.38660072046},{"$f":"IF(O_CashFlow!F31<0,-O_CashFlow!F31,0)","v":139024.2285557109},{"$f":"IF(O_CashFlow!G31<0,-O_CashFlow!G31,0)","v":100517.89074804028},{"$f":"IF(O_CashFlow!H31<0,-O_CashFlow!H31,0)","v":49042.466360024766},{"$f":"IF(O_CashFlow!I31<0,-O_CashFlow!I31,0)","v":0},{"$f":"IF(O_CashFlow!J31<0,-O_CashFlow!J31,0)","v":0},{"$f":"IF(O_CashFlow!K31<0,-O_CashFlow!K31,0)","v":0},{"$f":"IF(O_CashFlow!L31<0,-O_CashFlow!L31,0)","v":0},{"$f":"IF(O_CashFlow!M31<0,-O_CashFlow!M31,0)","v":0},{"$f":"IF(O_CashFlow!N31<0,-O_CashFlow!N31,0)","v":0},{"$f":"IF(O_CashFlow!O31<0,-O_CashFlow!O31,0)","v":0},{"$f":"IF(O_CashFlow!P31<0,-O_CashFlow!P31,0)","v":0},{"$f":"IF(O_CashFlow!Q31<0,-O_CashFlow!Q31,0)","v":0},{"$f":"IF(O_CashFlow!R31<0,-O_CashFlow!R31,0)","v":0},{"$f":"IF(O_CashFlow!S31<0,-O_CashFlow!S31,0)","v":0},{"$f":"IF(O_CashFlow!T31<0,-O_CashFlow!T31,0)","v":0},{"$f":"IF(O_CashFlow!U31<0,-O_CashFlow!U31,0)","v":0},{"$f":"IF(O_CashFlow!V31<0,-O_CashFlow!V31,0)","v":0},{"$f":"IF(O_CashFlow!W31<0,-O_CashFlow!W31,0)","v":0},{"$f":"IF(O_CashFlow!X31<0,-O_CashFlow!X31,0)","v":0},{"$f":"IF(O_CashFlow!Y31<0,-O_CashFlow!Y31,0)","v":0},{"$f":"IF(O_CashFlow!Z31<0,-O_CashFlow!Z31,0)","v":0},{"$f":"IF(O_CashFlow!AA31<0,-O_CashFlow!AA31,0)","v":0},{"$f":"IF(O_CashFlow!AB31<0,-O_CashFlow!AB31,0)","v":0},{"$f":"IF(O_CashFlow!AC31<0,-O_CashFlow!AC31,0)","v":0},{"$f":"IF(O_CashFlow!AD31<0,-O_CashFlow!AD31,0)","v":0},{"$f":"IF(O_CashFlow!AE31<0,-O_CashFlow!AE31,0)","v":0},{"$f":"IF(O_CashFlow!AF31<0,-O_CashFlow!AF31,0)","v":0},{"$f":"IF(O_CashFlow!AG31<0,-O_CashFlow!AG31,0)","v":0}]
["Sub-total",{"$f":"SUM(B21:B22)","v":243747.4700315838},210587.03877398575,175696.38660072046,139024.2285557109,100517.89074804028,49042.466360024766,{"$f":"SUM(H21:H22)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S21:S22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF21:AF22)","v":0}]
["Long Term"]
["Notes Payable",{"$f":"+'Funding Schedule'!B75","v":90874.334802186102},{"$f":"+'Funding Schedule'!C75","v":72067.169701400097},{"$f":"+'Funding Schedule'!D75","v":52493.771676460856},{"$f":"+'Funding Schedule'!E75","v":32122.923215802424},{"$f":"+'Funding Schedule'!F75","v":10922.134958271548},{"$f":"+'Funding Schedule'!G75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!H75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!I75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!J75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!K75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!L75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!M75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!N75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!O75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!P75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!Q75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!R75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!S75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!T75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!U75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!V75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!W75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!X75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!Y75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!Z75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AA75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AB75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AC75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AD75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AE75","v":-2.9103830456733704E-11},{"$f":"+'Funding Schedule'!AF75","v":-2.9103830456733704E-11}]
["Total Liabilities",{"$f":"+B23+B25","v":334621.80483376991},{"$f":"+C23+C25","v":282654.20847538585},228190.15827718133,171147.15177151334,111440.02570631183,49042.466360024737,{"$f":"+H23+H25","v":-2.9103830456733704E-11},-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,{"$f":"+S23+S25","v":-2.9103830456733704E-11},-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,{"$f":"+AF23+AF25","v":-2.9103830456733704E-11}]
["Shareholder's Funds & Grants"]
["Equity",{"$f":"+'Funding Schedule'!B88","v":0},{"$f":"+'Funding Schedule'!C88","v":0},{"$f":"+'Funding Schedule'!D88","v":0},{"$f":"+'Funding Schedule'!E88","v":0},{"$f":"+'Funding Schedule'!F88","v":0},{"$f":"+'Funding Schedule'!G88","v":0},{"$f":"+'Funding Schedule'!H88","v":0},{"$f":"+'Funding Schedule'!I88","v":0},{"$f":"+'Funding Schedule'!J88","v":0},{"$f":"+'Funding Schedule'!K88","v":0},{"$f":"+'Funding Schedule'!L88","v":0},{"$f":"+'Funding Schedule'!M88","v":0},{"$f":"+'Funding Schedule'!N88","v":0},{"$f":"+'Funding Schedule'!O88","v":0},{"$f":"+'Funding Schedule'!P88","v":0},{"$f":"+'Funding Schedule'!Q88","v":0},{"$f":"+'Funding Schedule'!R88","v":0},{"$f":"+'Funding Schedule'!S88","v":0},{"$f":"+'Funding Schedule'!T88","v":0},{"$f":"+'Funding Schedule'!U88","v":0},{"$f":"+'Funding Schedule'!V88","v":0},{"$f":"+'Funding Schedule'!W88","v":0},{"$f":"+'Funding Schedule'!X88","v":0},{"$f":"+'Funding Schedule'!Y88","v":0},{"$f":"+'Funding Schedule'!Z88","v":0},{"$f":"+'Funding Schedule'!AA88","v":0},{"$f":"+'Funding Schedule'!AB88","v":0},{"$f":"+'Funding Schedule'!AC88","v":0},{"$f":"+'Funding Schedule'!AD88","v":0},{"$f":"+'Funding Schedule'!AE88","v":0},{"$f":"+'Funding Schedule'!AF88","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B101","v":323430.75},{"$f":"+'Funding Schedule'!C101","v":323430.75},{"$f":"+'Funding Schedule'!D101","v":323430.75},{"$f":"+'Funding Schedule'!E101","v":323430.75},{"$f":"+'Funding Schedule'!F101","v":323430.75},{"$f":"+'Funding Schedule'!G101","v":323430.75},{"$f":"+'Funding Schedule'!H101","v":323430.75},{"$f":"+'Funding Schedule'!I101","v":323430.75},{"$f":"+'Funding Schedule'!J101","v":323430.75},{"$f":"+'Funding Schedule'!K101","v":323430.75},{"$f":"+'Funding Schedule'!L101","v":323430.75},{"$f":"+'Funding Schedule'!M101","v":323430.75},{"$f":"+'Funding Schedule'!N101","v":323430.75},{"$f":"+'Funding Schedule'!O101","v":323430.75},{"$f":"+'Funding Schedule'!P101","v":323430.75},{"$f":"+'Funding Schedule'!Q101","v":323430.75},{"$f":"+'Funding Schedule'!R101","v":323430.75},{"$f":"+'Funding Schedule'!S101","v":323430.75},{"$f":"+'Funding Schedule'!T101","v":323430.75},{"$f":"+'Funding Schedule'!U101","v":323430.75},{"$f":"+'Funding Schedule'!V101","v":323430.75},{"$f":"+'Funding Schedule'!W101","v":323430.75},{"$f":"+'Funding Schedule'!X101","v":323430.75},{"$f":"+'Funding Schedule'!Y101","v":323430.75},{"$f":"+'Funding Schedule'!Z101","v":323430.75},{"$f":"+'Funding Schedule'!AA101","v":323430.75},{"$f":"+'Funding Schedule'!AB101","v":323430.75},{"$f":"+'Funding Schedule'!AC101","v":323430.75},{"$f":"+'Funding Schedule'!AD101","v":323430.75},{"$f":"+'Funding Schedule'!AE101","v":323430.75},{"$f":"+'Funding Schedule'!AF101","v":323430.75}]
["Retained Earnings",{"$f":"+'O_IncomeStatement (SH)'!C22","v":50690.4451662301},{"$f":"+B30+'O_IncomeStatement (SH)'!D22","v":102658.04152461412},{"$f":"+C30+'O_IncomeStatement (SH)'!E22","v":157122.09172281864},{"$f":"+D30+'O_IncomeStatement (SH)'!F22","v":214165.09822848663},{"$f":"+E30+'O_IncomeStatement (SH)'!G22","v":273872.22429368814},{"$f":"+F30+'O_IncomeStatement (SH)'!H22","v":336269.78363997524},{"$f":"+G30+'O_IncomeStatement (SH)'!I22","v":400784.33208005084},{"$f":"+H30+'O_IncomeStatement (SH)'!J22","v":467302.83799594751},{"$f":"+I30+'O_IncomeStatement (SH)'!K22","v":535883.97361997515},{"$f":"+J30+'O_IncomeStatement (SH)'!L22","v":606587.9649305091},{"$f":"+K30+'O_IncomeStatement (SH)'!M22","v":679476.62471826689},{"$f":"+L30+'O_IncomeStatement (SH)'!N22","v":754613.38591390545},{"$f":"+M30+'O_IncomeStatement (SH)'!O22","v":832063.33514879923},{"$f":"+N30+'O_IncomeStatement (SH)'!P22","v":911893.24651833053},{"$f":"+O30+'O_IncomeStatement (SH)'!Q22","v":994171.61551434814},{"$f":"+P30+'O_IncomeStatement (SH)'!R22","v":1078968.6930906132},{"$f":"+Q30+'O_IncomeStatement (SH)'!S22","v":1166356.5198220471},{"$f":"+R30+'O_IncomeStatement (SH)'!T22","v":1256408.960115412},{"$f":"+S30+'O_IncomeStatement (SH)'!U22","v":1349201.7364256929},{"$f":"+T30+'O_IncomeStatement (SH)'!V22","v":1444812.4634288838},{"$f":"+U30+'O_IncomeStatement (SH)'!W22","v":1543320.682098113},{"$f":"+V30+'O_IncomeStatement (SH)'!X22","v":1644807.8936260645},{"$f":"+W30+'O_IncomeStatement (SH)'!Y22","v":1749357.5931324372},{"$f":"+X30+'O_IncomeStatement (SH)'!Z22","v":1857055.3030907377},{"$f":"+Y30+'O_IncomeStatement (SH)'!AA22","v":1967988.6064040074},{"$f":"+Z30+'O_IncomeStatement (SH)'!AB22","v":2082247.1790541201},{"$f":"+AA30+'O_IncomeStatement (SH)'!AC22","v":2199922.82224405},{"$f":"+AB30+'O_IncomeStatement (SH)'!AD22","v":2321109.4939469858},{"$f":"+AC30+'O_IncomeStatement (SH)'!AE22","v":2445903.3397703348},{"$f":"+AD30+'O_IncomeStatement (SH)'!AF22","v":2574402.7230365067},{"$f":"+AE30+'O_IncomeStatement (SH)'!AG22","v":2706708.2539758864}]
["Total",{"$f":"SUM(B28:B30)","v":374121.19516623009},{"$f":"SUM(C28:C30)","v":426088.79152461409},480552.84172281867,537595.8482284866,597302.97429368808,659700.53363997524,724215.08208005084,790733.58799594757,859314.72361997515,930018.7149305091,1002907.3747182669,1078044.1359139055,1155494.0851487992,1235323.9965183306,1317602.3655143483,1402399.4430906132,1489787.2698220471,{"$f":"SUM(S28:S30)","v":1579839.710115412},1672632.4864256929,1768243.2134288838,1866751.432098113,1968238.6436260645,2072788.3431324372,2180486.0530907377,2291419.3564040074,2405677.9290541201,2523353.57224405,2644540.2439469858,2769334.0897703348,2897833.4730365067,{"$f":"SUM(AF28:AF30)","v":3030139.0039758864}]
["Check = 0",{"$f":"+B18-B26-B31","v":0},0,0,0,0,0,0,0,{"$f":"+J18-J26-J31","v":0},0,0,0,0,0,0,0,0,{"$f":"+S18-S26-S31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF18-AF26-AF31","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]

{"sheet":"HeatMap","index":35,"n_rows":75,"n_cols":15,"rows_kept":75,"cut":false,"hidden":true,"merged":[[60,3,60,6],[60,7,60,10],[8,3,8,14],[10,0,10,14],[14,0,14,14],[17,0,17,14],[28,0,28,14],[59,3,59,10]]}
["Project Title1","                                    "]
["Title2","                                    "]
["Scenario Number",100]
["Scenario Description","New scenario                        "]
["Date imported from HeatMAP","2009-04-14T19:27:34"]
["HeatMap Version","CHP","CHP or STD"]
["HeatMap Units","IPS","IPS or METRIC"]
[]
[null,null,null,"Combined Heat and Power (CHP) Version"]
[null,"Units","Annual","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["DHC Service"]
["Heating","MMBtu",1046962,88920,80315,88920,86051.703125,88920,86051.703125,88920,88920,86051.703125,88920,86051.703125,88920]
["Cooling","Ton-Hour",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electric","MWh",80482.203125,7134.60009765625,6365.2998046875,6982,6672.2998046875,6764,6398,6524.10009765625,6524.10009765625,6398,6807.60009765625,6777.7001953125,7134.60009765625]
["Electric Sales"]
["Income","USD",5183339,459884,411508,449867,430469,434876,412488,420731,418525,411587,438560,436695,458150]
["Sales Units","MWh",79743.6875,7075.134765625,6330.88916015625,6921.02880859375,6622.59423828125,6690.39892578125,6345.97314453125,6472.791015625,6438.85009765625,6332.11376953125,6747.0830078125,6718.37890625,7048.45703125]
["Purchased Fuel Units"]
["Electricity","MWh",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Natural Gas","Therms",9856071,841574,759472,839680,811531,836090,806803,832002,831213,806504,837077,812896,841229]
["Light Fuel Oil","Gallons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heavy Fuel Oil","Gallons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Anthracitic)","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Bitimous)","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Boimass","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Municipal Waste","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste Heat","MMBtu",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Geothermal","MMBtu",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Purchased Fuel Cost"]
["Electricity","USD",180,15,15,15,15,15,15,15,15,15,15,15,15]
["Natural Gas","USD",1649315,140829,127090,140512,135802,139911,135010,139227,139095,134960,140076,136030,140771]
["Light Fuel Oil","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heavy Fuel Oil","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Anthracitic)","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Bitimous)","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Boimass","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Municipal Waste","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste Heat","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Geothermal","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Installation Costs","Units","Amount"]
["Central Plant","USD",0]
["Distribution System","USD",0]
["Land","USD",0]
["Geothermal Well Field","USD",0]
["Geothermal (Other)","USD",0]
["Pumps and Valves","USD",0]
["Consumer Retrofit","USD",0]
["Other","USD",0]
["Contigency","USD",0]
["Operating Capital","USD",0]
["Total","USD",{"$f":"SUM(C42:C51)","v":0}]
[]
["Total Thermal Emissions","Units","Value"]
["CO2","Tons/Yr",17030.219406249998]
["SOx","Tons/Yr",18.117254957468134]
["NOx","Tons/Yr",0]
["Particulate","Tons/Yr",0]
[]
[null,null,null,"Thermal Emissions"]
["Emission Detail (CHP models only)",null,null,"Unit Emission Factors (Lbs per 1,000,000 Btu fuel)",null,null,null,"Emissions (Tons per year)"]
["DOE2 Plant Equipment Type","Electric Used","Thermal Used","CO2","SOx","NOx","Particulate","CO2","SOx","NOx","Particulate"]
["HW-BOILER",0,362345.09375,94,0.10000000149011612,0,0,{"$f":"+D63*$C63/2000","v":17030.219406249998},{"$f":"+E63*$C63/2000","v":18.117254957468134},0,0]
["GTURB-GEN",0,623291.625,0,0,0,0,{"$f":"+D64*$C64/2000","v":0},0,0,0]
["STURB-GEN",0,553427.875,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H63:H74)","v":17030.219406249998},{"$f":"SUM(I63:I74)","v":18.117254957468134},{"$f":"SUM(J63:J74)","v":0},{"$f":"SUM(K63:K74)","v":0}]

{"sheet":"_Calcs_Life_Cycle_Cost (2)","index":36,"n_rows":3332,"n_cols":78,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["RELCOST: Life Cycle Cost Calculations",null,null,null,null,null,null,"©2009 Washington State University Extension Energy Program"]
[]
[null,null,null,null,null,null,null,null,null,"References to Funding Schedule"]
["Summary",null,null,null,null,null,null,null,null,"Principal Paid",{"$f":"'Funding Schedule'!B491","v":-9125.665197813898},{"$f":"'Funding Schedule'!C491","v":-18807.165100785998},{"$f":"'Funding Schedule'!D491","v":-19573.398024939241},{"$f":"'Funding Schedule'!E491","v":-20370.848460658432},{"$f":"'Funding Schedule'!F491","v":-21200.788257530876},{"$f":"'Funding Schedule'!G491","v":-10922.134958271577},{"$f":"'Funding Schedule'!H491","v":0},{"$f":"'Funding Schedule'!I491","v":0},{"$f":"'Funding Schedule'!J491","v":0},{"$f":"'Funding Schedule'!K491","v":0},{"$f":"'Funding Schedule'!L491","v":0},{"$f":"'Funding Schedule'!M491","v":0},{"$f":"'Funding Schedule'!N491","v":0},{"$f":"'Funding Schedule'!O491","v":0},{"$f":"'Funding Schedule'!P491","v":0},{"$f":"'Funding Schedule'!Q491","v":0},{"$f":"'Funding Schedule'!R491","v":0},{"$f":"'Funding Schedule'!S491","v":0},{"$f":"'Funding Schedule'!T491","v":0},{"$f":"'Funding Schedule'!U491","v":0},{"$f":"'Funding Schedule'!V491","v":0},{"$f":"'Funding Schedule'!W491","v":0},{"$f":"'Funding Schedule'!X491","v":0},{"$f":"'Funding Schedule'!Y491","v":0},{"$f":"'Funding Schedule'!Z491","v":0},{"$f":"'Funding Schedule'!AA491","v":0},{"$f":"'Funding Schedule'!AB491","v":0},{"$f":"'Funding Schedule'!AC491","v":0},{"$f":"'Funding Schedule'!AD491","v":0},{"$f":"'Funding Schedule'!AE491","v":0},{"$f":"'Funding Schedule'!AF491","v":0}]
[null,null,null,null,null,null,null,null,null,"Borrowed Amounts (after taxes)",{"$f":"'Funding Schedule'!B490","v":100000},{"$f":"'Funding Schedule'!C490","v":0},{"$f":"'Funding Schedule'!D490","v":0},{"$f":"'Funding Schedule'!E490","v":0},{"$f":"'Funding Schedule'!F490","v":0},{"$f":"'Funding Schedule'!G490","v":0},{"$f":"'Funding Schedule'!H490","v":0},{"$f":"'Funding Schedule'!I490","v":0},{"$f":"'Funding Schedule'!J490","v":0},{"$f":"'Funding Schedule'!K490","v":0},{"$f":"'Funding Schedule'!L490","v":0},{"$f":"'Funding Schedule'!M490","v":0},{"$f":"'Funding Schedule'!N490","v":0},{"$f":"'Funding Schedule'!O490","v":0},{"$f":"'Funding Schedule'!P490","v":0},{"$f":"'Funding Schedule'!Q490","v":0},{"$f":"'Funding Schedule'!R490","v":0},{"$f":"'Funding Schedule'!S490","v":0},{"$f":"'Funding Schedule'!T490","v":0},{"$f":"'Funding Schedule'!U490","v":0},{"$f":"'Funding Schedule'!V490","v":0},{"$f":"'Funding Schedule'!W490","v":0},{"$f":"'Funding Schedule'!X490","v":0},{"$f":"'Funding Schedule'!Y490","v":0},{"$f":"'Funding Schedule'!Z490","v":0},{"$f":"'Funding Schedule'!AA490","v":0},{"$f":"'Funding Schedule'!AB490","v":0},{"$f":"'Funding Schedule'!AC490","v":0},{"$f":"'Funding Schedule'!AD490","v":0},{"$f":"'Funding Schedule'!AE490","v":0},{"$f":"'Funding Schedule'!AF490","v":0}]
[]
["BC Ratio (after taxes)",{"$f":"IFERROR(J89,\"\")","v":2.3551340679185291},null,null,null,null,null,null,null,"References to Income Statement (SH)"]
["Discounted Payback",{"$f":"IFERROR(K84,\"\")","v":7.6202420350360303},"years",null,null,null,null,null,null,"NPAT (SH)",{"$f":"+'O_IncomeStatement (SH)'!C20","v":50690.4451662301},{"$f":"+'O_IncomeStatement (SH)'!D20","v":51967.596358384028},{"$f":"+'O_IncomeStatement (SH)'!E20","v":54464.050198204524},{"$f":"+'O_IncomeStatement (SH)'!F20","v":57043.006505667996},{"$f":"+'O_IncomeStatement (SH)'!G20","v":59707.12606520149},{"$f":"+'O_IncomeStatement (SH)'!H20","v":62397.559346287097},{"$f":"+'O_IncomeStatement (SH)'!I20","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J20","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K20","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L20","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M20","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N20","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O20","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P20","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q20","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R20","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S20","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T20","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U20","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V20","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W20","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X20","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y20","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z20","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA20","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB20","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC20","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD20","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE20","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF20","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG20","v":132305.53093937985},{"$f":"+'O_IncomeStatement (SH)'!AH20","v":0}]
["NPV (project)",{"$f":"IFERROR(J36,IFERROR(B101,\"\"))","v":522149.75676134083},null,null,null,null,null,null,null,"Depreciation (SH selected)",{"$f":"+'O_IncomeStatement (SH)'!C13","v":0},{"$f":"+'O_IncomeStatement (SH)'!D13","v":0},{"$f":"+'O_IncomeStatement (SH)'!E13","v":0},{"$f":"+'O_IncomeStatement (SH)'!F13","v":0},{"$f":"+'O_IncomeStatement (SH)'!G13","v":0},{"$f":"+'O_IncomeStatement (SH)'!H13","v":0},{"$f":"+'O_IncomeStatement (SH)'!I13","v":0},{"$f":"+'O_IncomeStatement (SH)'!J13","v":0},{"$f":"+'O_IncomeStatement (SH)'!K13","v":0},{"$f":"+'O_IncomeStatement (SH)'!L13","v":0},{"$f":"+'O_IncomeStatement (SH)'!M13","v":0},{"$f":"+'O_IncomeStatement (SH)'!N13","v":0},{"$f":"+'O_IncomeStatement (SH)'!O13","v":0},{"$f":"+'O_IncomeStatement (SH)'!P13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q13","v":0},{"$f":"+'O_IncomeStatement (SH)'!R13","v":0},{"$f":"+'O_IncomeStatement (SH)'!S13","v":0},{"$f":"+'O_IncomeStatement (SH)'!T13","v":0},{"$f":"+'O_IncomeStatement (SH)'!U13","v":0},{"$f":"+'O_IncomeStatement (SH)'!V13","v":0},{"$f":"+'O_IncomeStatement (SH)'!W13","v":0},{"$f":"+'O_IncomeStatement (SH)'!X13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG13","v":0}]
["NPV (equity)",{"$f":"J60","v":431909.29190951277},null,null,null,null,null,null,null,"Depreciation (Taxes)",{"$f":"'O_IncomeStatement (Tax)'!C14","v":0},{"$f":"'O_IncomeStatement (Tax)'!D14","v":0},{"$f":"'O_IncomeStatement (Tax)'!E14","v":0},{"$f":"'O_IncomeStatement (Tax)'!F14","v":0},{"$f":"'O_IncomeStatement (Tax)'!G14","v":0},{"$f":"'O_IncomeStatement (Tax)'!H14","v":0},{"$f":"'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AH14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AI14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AJ14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AK14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AL14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AM14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AN14","v":0}]
["Equity IRR",{"$f":"IFERROR(J59,\"\")","v":0.15145499506275928},null,null,null,null,null,null,null,"Depreciation (SH)",{"$f":"+'O_IncomeStatement (SH)'!C13","v":0},{"$f":"+'O_IncomeStatement (SH)'!D13","v":0},{"$f":"+'O_IncomeStatement (SH)'!E13","v":0},{"$f":"+'O_IncomeStatement (SH)'!F13","v":0},{"$f":"+'O_IncomeStatement (SH)'!G13","v":0},{"$f":"+'O_IncomeStatement (SH)'!H13","v":0},{"$f":"+'O_IncomeStatement (SH)'!I13","v":0},{"$f":"+'O_IncomeStatement (SH)'!J13","v":0},{"$f":"+'O_IncomeStatement (SH)'!K13","v":0},{"$f":"+'O_IncomeStatement (SH)'!L13","v":0},{"$f":"+'O_IncomeStatement (SH)'!M13","v":0},{"$f":"+'O_IncomeStatement (SH)'!N13","v":0},{"$f":"+'O_IncomeStatement (SH)'!O13","v":0},{"$f":"+'O_IncomeStatement (SH)'!P13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q13","v":0},{"$f":"+'O_IncomeStatement (SH)'!R13","v":0},{"$f":"+'O_IncomeStatement (SH)'!S13","v":0},{"$f":"+'O_IncomeStatement (SH)'!T13","v":0},{"$f":"+'O_IncomeStatement (SH)'!U13","v":0},{"$f":"+'O_IncomeStatement (SH)'!V13","v":0},{"$f":"+'O_IncomeStatement (SH)'!W13","v":0},{"$f":"+'O_IncomeStatement (SH)'!X13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y13","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF13","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG13","v":0}]
["Project IRR",{"$f":"IFERROR(IFERROR(J35,IF(C101>0,C101,\"\")),\"\")","v":0.18627467539841591},null,null,null,null,null,null,null,"Retained Earnings ",{"$f":"+'O_IncomeStatement (SH)'!C22","v":50690.4451662301},{"$f":"+'O_IncomeStatement (SH)'!D22","v":51967.596358384028},{"$f":"+'O_IncomeStatement (SH)'!E22","v":54464.050198204524},{"$f":"+'O_IncomeStatement (SH)'!F22","v":57043.006505667996},{"$f":"+'O_IncomeStatement (SH)'!G22","v":59707.12606520149},{"$f":"+'O_IncomeStatement (SH)'!H22","v":62397.559346287097},{"$f":"+'O_IncomeStatement (SH)'!I22","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J22","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K22","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L22","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M22","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N22","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O22","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P22","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q22","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R22","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S22","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T22","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U22","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V22","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W22","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X22","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y22","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z22","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA22","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB22","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC22","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD22","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE22","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF22","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG22","v":132305.53093937985}]
["Non-Discounted (Simple) Payback",{"$f":"IFERROR(K77,\"\")","v":5.5767691411442781},null,null,null,null,null,null,null,"EBIT",{"$f":"+'O_IncomeStatement (SH)'!C14","v":53640},{"$f":"+'O_IncomeStatement (SH)'!D14","v":55322.74},{"$f":"+'O_IncomeStatement (SH)'!E14","v":57055.506539999988},{"$f":"+'O_IncomeStatement (SH)'!F14","v":58839.661748740014},{"$f":"+'O_IncomeStatement (SH)'!G14","v":60676.598786473733},{"$f":"+'O_IncomeStatement (SH)'!H14","v":62567.742229692944},{"$f":"+'O_IncomeStatement (SH)'!I14","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J14","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K14","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L14","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M14","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N14","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O14","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P14","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q14","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R14","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S14","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T14","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U14","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V14","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W14","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X14","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y14","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z14","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA14","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB14","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC14","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD14","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE14","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF14","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG14","v":132305.53093937985}]
["Simple PB, first year operation",{"$f":"K101","v":7.4144712667249788},null,null,null,null,null,null,null,"Sales",{"$f":"+'O_IncomeStatement (SH)'!C8","v":0},{"$f":"+'O_IncomeStatement (SH)'!D8","v":0},{"$f":"+'O_IncomeStatement (SH)'!E8","v":0},{"$f":"+'O_IncomeStatement (SH)'!F8","v":0},{"$f":"+'O_IncomeStatement (SH)'!G8","v":0},{"$f":"+'O_IncomeStatement (SH)'!H8","v":0},{"$f":"+'O_IncomeStatement (SH)'!I8","v":0},{"$f":"+'O_IncomeStatement (SH)'!J8","v":0},{"$f":"+'O_IncomeStatement (SH)'!K8","v":0},{"$f":"+'O_IncomeStatement (SH)'!L8","v":0},{"$f":"+'O_IncomeStatement (SH)'!M8","v":0},{"$f":"+'O_IncomeStatement (SH)'!N8","v":0},{"$f":"+'O_IncomeStatement (SH)'!O8","v":0},{"$f":"+'O_IncomeStatement (SH)'!P8","v":0},{"$f":"+'O_IncomeStatement (SH)'!Q8","v":0},{"$f":"+'O_IncomeStatement (SH)'!R8","v":0},{"$f":"+'O_IncomeStatement (SH)'!S8","v":0},{"$f":"+'O_IncomeStatement (SH)'!T8","v":0},{"$f":"+'O_IncomeStatement (SH)'!U8","v":0},{"$f":"+'O_IncomeStatement (SH)'!V8","v":0},{"$f":"+'O_IncomeStatement (SH)'!W8","v":0},{"$f":"+'O_IncomeStatement (SH)'!X8","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y8","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z8","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA8","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB8","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC8","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD8","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE8","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF8","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG8","v":0}]
[null,null,null,null,null,null,null,null,null,"Taxes",{"$f":"'O_IncomeStatement (Tax)'!C20","v":0},{"$f":"'O_IncomeStatement (Tax)'!D20","v":0},{"$f":"'O_IncomeStatement (Tax)'!E20","v":0},{"$f":"'O_IncomeStatement (Tax)'!F20","v":0},{"$f":"'O_IncomeStatement (Tax)'!G20","v":0},{"$f":"'O_IncomeStatement (Tax)'!H20","v":0},{"$f":"'O_IncomeStatement (Tax)'!I20","v":0},{"$f":"'O_IncomeStatement (Tax)'!J20","v":0},{"$f":"'O_IncomeStatement (Tax)'!K20","v":0},{"$f":"'O_IncomeStatement (Tax)'!L20","v":0},{"$f":"'O_IncomeStatement (Tax)'!M20","v":0},{"$f":"'O_IncomeStatement (Tax)'!N20","v":0},{"$f":"'O_IncomeStatement (Tax)'!O20","v":0},{"$f":"'O_IncomeStatement (Tax)'!P20","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q20","v":0},{"$f":"'O_IncomeStatement (Tax)'!R20","v":0},{"$f":"'O_IncomeStatement (Tax)'!S20","v":0},{"$f":"'O_IncomeStatement (Tax)'!T20","v":0},{"$f":"'O_IncomeStatement (Tax)'!U20","v":0},{"$f":"'O_IncomeStatement (Tax)'!V20","v":0},{"$f":"'O_IncomeStatement (Tax)'!W20","v":0},{"$f":"'O_IncomeStatement (Tax)'!X20","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y20","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF20","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG20","v":0}]
[null,null,null,null,null,null,null,null,null,"Gross Income",{"$f":"+'O_IncomeStatement (SH)'!C$10","v":53640},{"$f":"+'O_IncomeStatement (SH)'!D$10","v":55322.74},{"$f":"+'O_IncomeStatement (SH)'!E$10","v":57055.506539999988},{"$f":"+'O_IncomeStatement (SH)'!F$10","v":58839.661748740014},{"$f":"+'O_IncomeStatement (SH)'!G$10","v":60676.598786473733},{"$f":"+'O_IncomeStatement (SH)'!H$10","v":62567.742229692944},{"$f":"+'O_IncomeStatement (SH)'!I$10","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J$10","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K$10","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L$10","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M$10","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N$10","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O$10","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P$10","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q$10","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R$10","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S$10","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T$10","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U$10","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V$10","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W$10","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X$10","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y$10","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z$10","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA$10","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB$10","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC$10","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD$10","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE$10","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF$10","v":128499.38326617169},{"$f":"+'O_IncomeStatement (SH)'!AG$10","v":132305.53093937985}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"PROJECT IRR",{"$f":"General!D144","v":20},"Project Life"]
[null,null,null,null,null,null,null,null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+K21+1","v":2},{"$f":"+L21+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,null,null,null,"Calc Year",1,{"$f":"+K22+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[]
[null,null,null,null,null,null,null,null,null,"EBIT",{"$f":"K13","v":53640},55322.74,57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,null,null,null,null,null,null,null,null,"Taxes",{"$f":"K15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"-K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"CapEx",{"$f":"-'Capital Expenditures'!D82","v":-708743},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
[null,null,null,null,null,null,null,null,null,"Grants (after taxes)",{"$f":"'Funding Schedule'!B488","v":323430.75},{"$f":"'Funding Schedule'!C488","v":0},{"$f":"'Funding Schedule'!D488","v":0},{"$f":"'Funding Schedule'!E488","v":0},{"$f":"'Funding Schedule'!F488","v":0},{"$f":"'Funding Schedule'!G488","v":0},{"$f":"'Funding Schedule'!H488","v":0},{"$f":"'Funding Schedule'!I488","v":0},{"$f":"'Funding Schedule'!J488","v":0},{"$f":"'Funding Schedule'!K488","v":0},{"$f":"'Funding Schedule'!L488","v":0},{"$f":"'Funding Schedule'!M488","v":0},{"$f":"'Funding Schedule'!N488","v":0},{"$f":"'Funding Schedule'!O488","v":0},{"$f":"'Funding Schedule'!P488","v":0},{"$f":"'Funding Schedule'!Q488","v":0},{"$f":"'Funding Schedule'!R488","v":0},{"$f":"'Funding Schedule'!S488","v":0},{"$f":"'Funding Schedule'!T488","v":0},{"$f":"'Funding Schedule'!U488","v":0},{"$f":"'Funding Schedule'!V488","v":0},{"$f":"'Funding Schedule'!W488","v":0},{"$f":"'Funding Schedule'!X488","v":0},{"$f":"'Funding Schedule'!Y488","v":0},{"$f":"'Funding Schedule'!Z488","v":0},{"$f":"'Funding Schedule'!AA488","v":0},{"$f":"'Funding Schedule'!AB488","v":0},{"$f":"'Funding Schedule'!AC488","v":0},{"$f":"'Funding Schedule'!AD488","v":0},{"$f":"'Funding Schedule'!AE488","v":0},{"$f":"'Funding Schedule'!AF488","v":0}]
[null,null,null,null,null,null,null,null,null,"Borrowed Amts",{"$f":"K5","v":100000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Principal Paid",{"$f":"K4","v":-9125.665197813898},-18807.165100785998,-19573.398024939241,-20370.848460658432,-21200.788257530876,-10922.134958271577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Project IRR Free Cost Cash Flows",{"$f":"IF(K22<=$K$20,SUM(K24:K28),0)","v":-331672.25},{"$f":"IF(L22<=$K$20,SUM(L24:L28),0)","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,0,0,0,0,0,0,0,0,0,0,0,null,"=Non-discounted Sum Capex-Grants-Loans-Principle Payments"]
[null,null,null,null,null,null,null,null,null,"Costs",{"$f":"IF(K22<=$K$20,-SUM(K27:K28),0)","v":385312.25},{"$f":"IF(L22<=$K$20,-SUM(L27:L28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(K32:AO32)","v":385312.25}]
[null,null,null,null,null,null,null,null,null,"Benefits",{"$f":"IF(K22<=$K$20,SUM(K24:K26),0)","v":53640},{"$f":"IF(L22<=$K$20,SUM(L24:L26),0)","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(K33:AO33)","v":1456644.9290938152}]
[]
[null,null,null,null,null,null,null,null,"Excel's IRR function does take the initial outlay into account automatically, so no need for (1+disc rate)",{"$f":"IRR(K$31:AN$31)","v":0.18627467539841591},"Project IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT30","v":0}]
[null,null,null,null,null,null,null,null,"NPV function multiplied by (1+discount_rate)",{"$f":"NPV(Discount_rate,K31:AO31)*(1+Discount_rate)","v":522149.75676134083},"NPV (project)"]
[null,null,null,null,null,null,null,null,"http://www.tvmcalcs.com/blog/comments/the_npv_function_doesnt_calculate_net_present_value/",{"$f":"SUM(K33:AO33)/SUM(K32:AO32)","v":3.7804272485336639},"Non-Discounted BC Ratio (not used)"]
[null,null,null,null,null,null,null,null,"http://www.tvmcalcs.com/calculators/excel_tvm_functions/excel_tvm_functions_page3"]
[null,null,null,null,null,null,null,null,null,"Operating Cash Flow = EBIT + Depreciation - Taxes"]
[null,null,null,null,null,null,null,null,null,"Investment Cash Flow"]
[null,null,null,null,null,null,null,null,null,"Financing Cash Flow"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Equity IRR"]
[null,null,null,null,null,null,null,null,null,"NPAT",{"$f":"K8","v":50690.4451662301},51967.596358384028,54464.050198204524,57043.006505667996,59707.12606520149,62397.559346287097,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"-K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"CapEx",{"$f":"K27","v":-708743},{"$f":"L27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Grants (after taxes)",{"$f":"K28","v":323430.75},{"$f":"L28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Change in Debt",0,{"$f":"'Funding Schedule'!C75-'Funding Schedule'!B75","v":-18807.165100786005},{"$f":"'Funding Schedule'!D75-'Funding Schedule'!C75","v":-19573.398024939241},{"$f":"'Funding Schedule'!E75-'Funding Schedule'!D75","v":-20370.848460658432},{"$f":"'Funding Schedule'!F75-'Funding Schedule'!E75","v":-21200.788257530876},{"$f":"'Funding Schedule'!G75-'Funding Schedule'!F75","v":-10922.134958271577},{"$f":"'Funding Schedule'!H75-'Funding Schedule'!G75","v":0},{"$f":"'Funding Schedule'!I75-'Funding Schedule'!H75","v":0},{"$f":"'Funding Schedule'!J75-'Funding Schedule'!I75","v":0},{"$f":"'Funding Schedule'!K75-'Funding Schedule'!J75","v":0},{"$f":"'Funding Schedule'!L75-'Funding Schedule'!K75","v":0},{"$f":"'Funding Schedule'!M75-'Funding Schedule'!L75","v":0},{"$f":"'Funding Schedule'!N75-'Funding Schedule'!M75","v":0},{"$f":"'Funding Schedule'!O75-'Funding Schedule'!N75","v":0},{"$f":"'Funding Schedule'!P75-'Funding Schedule'!O75","v":0},{"$f":"'Funding Schedule'!Q75-'Funding Schedule'!P75","v":0},{"$f":"'Funding Schedule'!R75-'Funding Schedule'!Q75","v":0},{"$f":"'Funding Schedule'!S75-'Funding Schedule'!R75","v":0},{"$f":"'Funding Schedule'!T75-'Funding Schedule'!S75","v":0},{"$f":"'Funding Schedule'!U75-'Funding Schedule'!T75","v":0},{"$f":"'Funding Schedule'!V75-'Funding Schedule'!U75","v":0},{"$f":"'Funding Schedule'!W75-'Funding Schedule'!V75","v":0},{"$f":"'Funding Schedule'!X75-'Funding Schedule'!W75","v":0},{"$f":"'Funding Schedule'!Y75-'Funding Schedule'!X75","v":0},{"$f":"'Funding Schedule'!Z75-'Funding Schedule'!Y75","v":0},{"$f":"'Funding Schedule'!AA75-'Funding Schedule'!Z75","v":0},{"$f":"'Funding Schedule'!AB75-'Funding Schedule'!AA75","v":0},{"$f":"'Funding Schedule'!AC75-'Funding Schedule'!AB75","v":0},{"$f":"'Funding Schedule'!AD75-'Funding Schedule'!AC75","v":0},{"$f":"'Funding Schedule'!AE75-'Funding Schedule'!AD75","v":0},{"$f":"'Funding Schedule'!AF75-'Funding Schedule'!AE75","v":0}]
[null,null,null,null,null,null,null,null,null,"Borrowed Amts",{"$f":"K29","v":100000},{"$f":"L29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Principal Paid",{"$f":"K30","v":-9125.665197813898},-18807.165100785998,-19573.398024939241,-20370.848460658432,-21200.788257530876,-10922.134958271577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"EQUITY IRR COSTS"]
[null,null,null,null,null,null,null,null,null,"Calc Year",1,{"$f":"+K54+1","v":2},{"$f":"+L54+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,null,null,null,"Investment",{"$f":"IF(K54<=$K$20,SUM(K46:K50),0)","v":-334621.80483376991},{"$f":"IF(L54<=$K$20,SUM(L46:L50),0)","v":33160.431257598022},34890.652173265284,36672.158045009564,38506.337807670614,51475.424388015519,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Costs",{"$f":"IF(K54<=$K$20,SUM(K48:K49),0)","v":-385312.25},{"$f":"IF(L54<=$K$20,SUM(L48:L49),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Equity IRR Benefits",{"$f":"IF(K54<=$K$20,SUM(K46:K47)+K50,0)","v":50690.4451662301},{"$f":"IF(L54<=$K$20,SUM(L46:L47)+L50,0)","v":33160.431257598022},34890.652173265284,36672.158045009564,38506.337807670614,51475.424388015519,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,0,0,0,0,0,0,0,0,0,0,0,"Sum Benefits","Total"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IRR(K$55:AO$55)","v":0.15145499506275928},"Equity IRR"]
[null,null,null,null,null,null,null,null,"NPV function multiplied by (1+discount_rate)",{"$f":"NPV(Discount_rate,K55:AO55)*(1+Discount_rate)","v":431909.29190951277},"NPV (equity)"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Paybacks"]
[null,null,null,null,null,null,null,null,null,0,1,{"$f":"+K67+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,null,null,null,"Present Value Factor",{"$f":"1/(1+Discount_rate)^(K$67-1)","v":1},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!L$67-1)","v":0.95238095238095233},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!M$67-1)","v":0.90702947845804982},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!N$67-1)","v":0.86383759853147601},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!O$67-1)","v":0.82270247479188197},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!P$67-1)","v":0.78352616646845896},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!Q$67-1)","v":0.74621539663662761},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!R$67-1)","v":0.71068133013012147},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!S$67-1)","v":0.67683936202868722},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!T$67-1)","v":0.64460891621779726},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!U$67-1)","v":0.61391325354075932},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!V$67-1)","v":0.5846792890864374},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!W$67-1)","v":0.5568374181775595},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!X$67-1)","v":0.53032135064529462},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!Y$67-1)","v":0.50506795299551888},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!Z$67-1)","v":0.48101709809097021},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AA$67-1)","v":0.45811152199140021},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AB$67-1)","v":0.43629668761085727},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AC$67-1)","v":0.41552065486748313},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AD$67-1)","v":0.39573395701665059},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AE$67-1)","v":0.37688948287300061},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AF$67-1)","v":0.35894236464095297},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AG$67-1)","v":0.3418498710866219},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AH$67-1)","v":0.32557130579678267},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AI$67-1)","v":0.31006791028265024},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AJ$67-1)","v":0.29530277169776209},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AK$67-1)","v":0.28124073495024959},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AL$67-1)","v":0.2678483190002377},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AM$67-1)","v":0.25509363714308358},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AN$67-1)","v":0.24294632108865097},{"$f":"1/(1+Discount_rate)^('_Calcs_Life_Cycle_Cost (2)'!AO$67-1)","v":0.23137744865585813}]
[null,null,null,null,null,null,null,null,null,"Free CF to project",{"$f":"SUM(K24:K28)","v":-331672.25},{"$f":"SUM(L24:L28)","v":55322.74},57055.506539999988,58839.661748740014,60676.598786473733,62567.742229692944,64514.548440075596,66518.505915896691,68581.135624027578,{"$f":"SUM(T24:T28)","v":70703.991310533951},{"$f":"SUM(U24:U28)","v":72888.659787757744},75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169,132305.53093937985]
[null,null,null,null,null,null,null,null,null,"Free CF to Project (Discounted)",{"$f":"+K69*K68","v":-331672.25},{"$f":"+L69*L68","v":52688.323809523805},51751.026340136043,50827.91210343592,49918.787983586044,49023.463213818024,48141.749353043939,47273.460262577813,46418.412082969699,{"$f":"+T69*T68","v":45576.423210955843},{"$f":"+U69*U68","v":44747.314276527868},{"$f":"+V69*V68","v":43930.908120123378},43127.029769941335,42335.506419384015,41556.16740462857,40788.844182329951,40033.370307457939,39289.581411269566,38557.315179419835,37836.41133021142,37126.711592986241,36428.059686659515,35740.301298398539,35063.284062447048,34396.857539096978,33740.873193808424,33095.184376479185,32459.646300865024,31834.11602415127,31218.452426676969,30612.51619181241]
[]
[null,null,null,null,null,null,null,null,null,"Simple Payback"]
[null,null,null,null,null,null,null,null,null,"Accumulated CF to project",{"$f":"+K69","v":-331672.25},{"$f":"+K73+L69","v":-276349.51},{"$f":"+L73+M69","v":-219294.00346000004},{"$f":"+M73+N69","v":-160454.34171126003},{"$f":"+N73+O69","v":-99777.742924786289},{"$f":"+O73+P69","v":-37210.000695093346},27304.54774498225,93823.053660878941,162404.18928490652,233108.18059544047,305996.84038319823,381133.60157883679,458583.55081373063,538413.46218326199,620691.8311792796,705488.90875554481,792876.73548697866,882929.17578034347,975721.95209062449,1071332.6790938154,1169840.8977630446,1271328.1092909961,1375877.8087973688,1483575.5187556692,1594508.822068939,1708767.3947190517,1826443.0379089816,1947629.7096119174,2072423.5554352663,2200922.9387014383,2333228.469640818]
[null,null,null,null,null,null,null,null,null,"Find if accumulated FC > 0",{"$f":"IF(L73>=0,1,0)","v":0},{"$f":"IF(M73>=0,1,0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,"Find first year  accumulated FC >  0",{"$f":"+IF( AND(K74=1,J74=0),1,0)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Interpolate",{"$f":"IFERROR(IF(K74=1,+(K$67+(ABS(K73)/(L73-K73)))*K75,0),0)","v":0},{"$f":"IFERROR(IF(L74=1,+(L$67+(ABS(L73)/(M73-L73)))*L75,0),0)","v":0},{"$f":"IFERROR(IF(M74=1,+(M$67+(ABS(M73)/(N73-M73)))*M75,0),0)","v":0},0,0,6.5767691411442781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Simple PB (Years)",{"$f":"IF(K74=0,SUM(K76:AO76)-1,-(K27+K28)/K24)","v":5.5767691411442781}]
[]
[null,null,null,null,null,null,null,null,null,"Discounted Payback"]
[null,null,null,null,null,null,null,null,null,"Accumulated CF to project (Discounted)",{"$f":"+K70","v":-331672.25},{"$f":"+K80+L70","v":-278983.92619047617},-227232.89985034012,-176404.9877469042,-126486.19976331815,-77462.736549500114,-29320.987196456175,17952.473066121638,{"$f":"+R80+S70","v":64370.885149091337},{"$f":"+S80+T70","v":109947.30836004717},{"$f":"+T80+U70","v":154694.62263657505},{"$f":"+U80+V70","v":198625.53075669843},241752.56052663975,284088.06694602378,325644.23435065238,366433.07853298233,406466.44884044025,445756.0302517098,484313.34543112962,522149.75676134106,559276.46835432725,595704.52804098674,631444.82933938527,666508.11340183229,700904.97094092926,734645.84413473774,767741.02851121686,800200.67481208185,832034.79083623318,863253.24326291017,893865.75945472263]
[null,null,null,null,null,null,null,null,null,"Find if accumulated FC > 0",{"$f":"IF(L80>=0,1,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,"Find first year  accumulated FC >  0",{"$f":"+IF( AND(K81=1,J81=0),1,0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Interpolate",{"$f":"IFERROR(IF(K81=1,+(K$67+(ABS(K80)/(L80-K80)))*K82,0),0)","v":0},{"$f":"IFERROR(IF(L81=1,+(L$67+(ABS(L80)/(M80-L80)))*L82,0),0)","v":0},0,0,0,0,7.6202420350360303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Discounted PB (Years)",{"$f":"IF(K81=1,K77,IF(SUM(K83:AO83)<=30,SUM(K83:AO83),\"Exceeds 30 years\"))","v":7.6202420350360303}]
[]
[null,null,null,null,null,null,null,null,null,"Paybacks","BC"]
[null,null,null,null,null,null,null,null,null,"Discounted costs",{"$f":"K32*K$68","v":385312.25},0,0,0,0,0,{"$f":"Q32*Q$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Discounted benefits",{"$f":"K33*K$68","v":53640},52688.323809523805,51751.026340136043,50827.91210343592,49918.787983586044,49023.463213818024,48141.749353043939,47273.460262577813,46418.412082969699,45576.423210955843,44747.314276527868,43930.908120123378,43127.029769941335,42335.506419384015,41556.16740462857,40788.844182329951,40033.370307457939,39289.581411269566,38557.315179419835,37836.41133021142,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(K88:AO88)/SUM(K87:AO87)","v":2.3551340679185291},"BC Ratio"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"SIMPLE PAYBACK, FIRST YEAR OPERATION"]
[null,null,null,null,null,null,null,null,null,null,null,"1st year","2nd year"]
[null,null,null,null,null,null,null,null,null,"Sum of CapEx",{"$f":"MAX('Capital Expenditures'!D83:AH83)","v":708743}]
[null,null,null,null,null,null,null,null,null,"Sum Grants",{"$f":"SUM('Funding Plan'!E58:E64)","v":323430.75}]
[null,null,null,null,null,null,null,null,null,"Sum",{"$f":"K95-K96","v":385312.25}]
[null,null,null,null,null,null,null,null,null,"Annual Depreciation",null,{"$f":"'O_IncomeStatement (Tax)'!C14","v":0},{"$f":"'O_IncomeStatement (Tax)'!D14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BY102:BY1614)","v":0},"=Sum Benefits in Free Cash Flows"]
[null,null,null,null,null,null,null,null,null,"NPAT 1st year",null,{"$f":"'O_IncomeStatement (Tax)'!C19","v":50690.4451662301},{"$f":"'O_IncomeStatement (Tax)'!D19","v":51967.596358384028}]
[null,null,null,null,null,null,null,null,null,"Simple PB",null,{"$f":"IFERROR($K$97/(L99-L98),999)","v":7.6012796639768805},{"$f":"IFERROR($K$97/(M99-M98),0)","v":7.4144712667249788}]
[null,null,null,null,null,null,null,null,null,"Simple PB, first year operation",{"$f":"MIN(L100:M100)","v":7.4144712667249788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A102)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A102,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A103),SUM('_Calcs_Life_Cycle_Cost (2)'!AT102:BX102),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A103)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A103,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A104),SUM('_Calcs_Life_Cycle_Cost (2)'!AT103:BX103),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A104)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A104,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A105),SUM('_Calcs_Life_Cycle_Cost (2)'!AT104:BX104),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A105)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A105,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A106),SUM('_Calcs_Life_Cycle_Cost (2)'!AT105:BX105),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A106)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A106,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A107),SUM('_Calcs_Life_Cycle_Cost (2)'!AT106:BX106),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A107)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A107,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A108),SUM('_Calcs_Life_Cycle_Cost (2)'!AT107:BX107),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A108)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A108,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A109),SUM('_Calcs_Life_Cycle_Cost (2)'!AT108:BX108),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A109)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A109,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A110),SUM('_Calcs_Life_Cycle_Cost (2)'!AT109:BX109),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A110)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A110,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A111),SUM('_Calcs_Life_Cycle_Cost (2)'!AT110:BX110),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A111)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A111,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A112),SUM('_Calcs_Life_Cycle_Cost (2)'!AT111:BX111),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A112)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A112,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A113),SUM('_Calcs_Life_Cycle_Cost (2)'!AT112:BX112),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A113)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A113,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A114),SUM('_Calcs_Life_Cycle_Cost (2)'!AT113:BX113),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A114)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A114,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A115),SUM('_Calcs_Life_Cycle_Cost (2)'!AT114:BX114),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A115)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A115,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A116),SUM('_Calcs_Life_Cycle_Cost (2)'!AT115:BX115),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A116)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A116,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A117),SUM('_Calcs_Life_Cycle_Cost (2)'!AT116:BX116),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A117)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A117,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A118),SUM('_Calcs_Life_Cycle_Cost (2)'!AT117:BX117),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A118)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A118,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A119),SUM('_Calcs_Life_Cycle_Cost (2)'!AT118:BX118),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A119)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A119,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A120),SUM('_Calcs_Life_Cycle_Cost (2)'!AT119:BX119),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A120)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A120,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A121),SUM('_Calcs_Life_Cycle_Cost (2)'!AT120:BX120),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A121)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A121,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A122),SUM('_Calcs_Life_Cycle_Cost (2)'!AT121:BX121),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A122)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A122,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A123),SUM('_Calcs_Life_Cycle_Cost (2)'!AT122:BX122),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A123)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A123,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A124),SUM('_Calcs_Life_Cycle_Cost (2)'!AT123:BX123),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A124)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A124,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A125),SUM('_Calcs_Life_Cycle_Cost (2)'!AT124:BX124),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A125)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A125,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A126),SUM('_Calcs_Life_Cycle_Cost (2)'!AT125:BX125),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A126)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A126,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A127),SUM('_Calcs_Life_Cycle_Cost (2)'!AT126:BX126),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A127)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A127,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A128),SUM('_Calcs_Life_Cycle_Cost (2)'!AT127:BX127),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A128)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A128,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A129),SUM('_Calcs_Life_Cycle_Cost (2)'!AT128:BX128),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A129)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A129,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A130),SUM('_Calcs_Life_Cycle_Cost (2)'!AT129:BX129),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A130)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A130,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A131),SUM('_Calcs_Life_Cycle_Cost (2)'!AT130:BX130),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A131)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A131,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A132),SUM('_Calcs_Life_Cycle_Cost (2)'!AT131:BX131),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A132)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A132,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A133),SUM('_Calcs_Life_Cycle_Cost (2)'!AT132:BX132),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A133)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A133,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A134),SUM('_Calcs_Life_Cycle_Cost (2)'!AT133:BX133),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A134)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A134,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A135),SUM('_Calcs_Life_Cycle_Cost (2)'!AT134:BX134),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A135)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A135,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A136),SUM('_Calcs_Life_Cycle_Cost (2)'!AT135:BX135),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A136)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A136,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A137),SUM('_Calcs_Life_Cycle_Cost (2)'!AT136:BX136),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A137)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A137,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A138),SUM('_Calcs_Life_Cycle_Cost (2)'!AT137:BX137),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A138)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A138,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A139),SUM('_Calcs_Life_Cycle_Cost (2)'!AT138:BX138),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A139)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A139,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A140),SUM('_Calcs_Life_Cycle_Cost (2)'!AT139:BX139),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A140)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A140,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A141),SUM('_Calcs_Life_Cycle_Cost (2)'!AT140:BX140),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A141)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A141,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A142),SUM('_Calcs_Life_Cycle_Cost (2)'!AT141:BX141),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A142)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A142,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A143),SUM('_Calcs_Life_Cycle_Cost (2)'!AT142:BX142),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A143)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A143,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A144),SUM('_Calcs_Life_Cycle_Cost (2)'!AT143:BX143),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A144)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A144,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A145),SUM('_Calcs_Life_Cycle_Cost (2)'!AT144:BX144),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A145)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A145,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A146),SUM('_Calcs_Life_Cycle_Cost (2)'!AT145:BX145),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A146)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A146,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A147),SUM('_Calcs_Life_Cycle_Cost (2)'!AT146:BX146),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A147)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A147,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A148),SUM('_Calcs_Life_Cycle_Cost (2)'!AT147:BX147),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A148)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A148,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A149),SUM('_Calcs_Life_Cycle_Cost (2)'!AT148:BX148),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A149)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A149,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A150),SUM('_Calcs_Life_Cycle_Cost (2)'!AT149:BX149),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A150)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A150,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A151),SUM('_Calcs_Life_Cycle_Cost (2)'!AT150:BX150),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A151)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A151,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A152),SUM('_Calcs_Life_Cycle_Cost (2)'!AT151:BX151),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A152)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A152,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A153),SUM('_Calcs_Life_Cycle_Cost (2)'!AT152:BX152),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A153)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A153,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A154),SUM('_Calcs_Life_Cycle_Cost (2)'!AT153:BX153),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A154)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A154,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A155),SUM('_Calcs_Life_Cycle_Cost (2)'!AT154:BX154),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A155)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A155,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A156),SUM('_Calcs_Life_Cycle_Cost (2)'!AT155:BX155),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A156)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A156,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A157),SUM('_Calcs_Life_Cycle_Cost (2)'!AT156:BX156),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A157)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A157,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A158),SUM('_Calcs_Life_Cycle_Cost (2)'!AT157:BX157),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A158)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A158,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A159),SUM('_Calcs_Life_Cycle_Cost (2)'!AT158:BX158),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A159)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A159,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A160),SUM('_Calcs_Life_Cycle_Cost (2)'!AT159:BX159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A160)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A160,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A161),SUM('_Calcs_Life_Cycle_Cost (2)'!AT160:BX160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A161)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A161,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A162),SUM('_Calcs_Life_Cycle_Cost (2)'!AT161:BX161),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A162)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A162,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A163),SUM('_Calcs_Life_Cycle_Cost (2)'!AT162:BX162),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A163)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A163,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A164),SUM('_Calcs_Life_Cycle_Cost (2)'!AT163:BX163),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A164)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A164,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A165),SUM('_Calcs_Life_Cycle_Cost (2)'!AT164:BX164),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A165)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A165,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A166),SUM('_Calcs_Life_Cycle_Cost (2)'!AT165:BX165),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A166)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A166,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A167),SUM('_Calcs_Life_Cycle_Cost (2)'!AT166:BX166),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A167)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A167,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A168),SUM('_Calcs_Life_Cycle_Cost (2)'!AT167:BX167),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A168)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A168,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A169),SUM('_Calcs_Life_Cycle_Cost (2)'!AT168:BX168),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A169)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A169,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A170),SUM('_Calcs_Life_Cycle_Cost (2)'!AT169:BX169),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A170)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A170,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A171),SUM('_Calcs_Life_Cycle_Cost (2)'!AT170:BX170),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A171)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A171,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A172),SUM('_Calcs_Life_Cycle_Cost (2)'!AT171:BX171),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A172)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A172,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A173),SUM('_Calcs_Life_Cycle_Cost (2)'!AT172:BX172),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A173)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A173,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A174),SUM('_Calcs_Life_Cycle_Cost (2)'!AT173:BX173),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A174)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A174,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A175),SUM('_Calcs_Life_Cycle_Cost (2)'!AT174:BX174),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A175)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A175,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A176),SUM('_Calcs_Life_Cycle_Cost (2)'!AT175:BX175),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A176)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A176,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A177),SUM('_Calcs_Life_Cycle_Cost (2)'!AT176:BX176),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A177)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A177,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A178),SUM('_Calcs_Life_Cycle_Cost (2)'!AT177:BX177),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A178)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A178,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A179),SUM('_Calcs_Life_Cycle_Cost (2)'!AT178:BX178),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A179)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A179,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A180),SUM('_Calcs_Life_Cycle_Cost (2)'!AT179:BX179),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A180)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A180,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A181),SUM('_Calcs_Life_Cycle_Cost (2)'!AT180:BX180),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A181)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A181,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A182),SUM('_Calcs_Life_Cycle_Cost (2)'!AT181:BX181),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A182)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A182,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A183),SUM('_Calcs_Life_Cycle_Cost (2)'!AT182:BX182),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A183)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A183,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A184),SUM('_Calcs_Life_Cycle_Cost (2)'!AT183:BX183),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A184)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A184,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A185),SUM('_Calcs_Life_Cycle_Cost (2)'!AT184:BX184),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A185)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A185,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A186),SUM('_Calcs_Life_Cycle_Cost (2)'!AT185:BX185),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A186)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A186,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A187),SUM('_Calcs_Life_Cycle_Cost (2)'!AT186:BX186),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A187)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A187,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A188),SUM('_Calcs_Life_Cycle_Cost (2)'!AT187:BX187),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A188)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A188,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A189),SUM('_Calcs_Life_Cycle_Cost (2)'!AT188:BX188),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A189)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A189,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A190),SUM('_Calcs_Life_Cycle_Cost (2)'!AT189:BX189),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A190)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A190,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A191),SUM('_Calcs_Life_Cycle_Cost (2)'!AT190:BX190),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A191)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A191,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A192),SUM('_Calcs_Life_Cycle_Cost (2)'!AT191:BX191),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A192)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A192,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A193),SUM('_Calcs_Life_Cycle_Cost (2)'!AT192:BX192),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A193)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A193,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A194),SUM('_Calcs_Life_Cycle_Cost (2)'!AT193:BX193),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A194)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A194,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A195),SUM('_Calcs_Life_Cycle_Cost (2)'!AT194:BX194),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A195)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A195,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A196),SUM('_Calcs_Life_Cycle_Cost (2)'!AT195:BX195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A196)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A196,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A197),SUM('_Calcs_Life_Cycle_Cost (2)'!AT196:BX196),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A197)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A197,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A198),SUM('_Calcs_Life_Cycle_Cost (2)'!AT197:BX197),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A198)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A198,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A199),SUM('_Calcs_Life_Cycle_Cost (2)'!AT198:BX198),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A199)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A199,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A200),SUM('_Calcs_Life_Cycle_Cost (2)'!AT199:BX199),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A200)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A200,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A201),SUM('_Calcs_Life_Cycle_Cost (2)'!AT200:BX200),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A201)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A201,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A202),SUM('_Calcs_Life_Cycle_Cost (2)'!AT201:BX201),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A202)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A202,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A203),SUM('_Calcs_Life_Cycle_Cost (2)'!AT202:BX202),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A203)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A203,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A204),SUM('_Calcs_Life_Cycle_Cost (2)'!AT203:BX203),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A204)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A204,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A205),SUM('_Calcs_Life_Cycle_Cost (2)'!AT204:BX204),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A205)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A205,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A206),SUM('_Calcs_Life_Cycle_Cost (2)'!AT205:BX205),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A206)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A206,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A207),SUM('_Calcs_Life_Cycle_Cost (2)'!AT206:BX206),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A207)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A207,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A208),SUM('_Calcs_Life_Cycle_Cost (2)'!AT207:BX207),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A208)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A208,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A209),SUM('_Calcs_Life_Cycle_Cost (2)'!AT208:BX208),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A209)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A209,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A210),SUM('_Calcs_Life_Cycle_Cost (2)'!AT209:BX209),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A210)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A210,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A211),SUM('_Calcs_Life_Cycle_Cost (2)'!AT210:BX210),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A211)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A211,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A212),SUM('_Calcs_Life_Cycle_Cost (2)'!AT211:BX211),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A212)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A212,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A213),SUM('_Calcs_Life_Cycle_Cost (2)'!AT212:BX212),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A213)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A213,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A214),SUM('_Calcs_Life_Cycle_Cost (2)'!AT213:BX213),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A214)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A214,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A215),SUM('_Calcs_Life_Cycle_Cost (2)'!AT214:BX214),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A215)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A215,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A216),SUM('_Calcs_Life_Cycle_Cost (2)'!AT215:BX215),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A216)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A216,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A217),SUM('_Calcs_Life_Cycle_Cost (2)'!AT216:BX216),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A217)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A217,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A218),SUM('_Calcs_Life_Cycle_Cost (2)'!AT217:BX217),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A218)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A218,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A219),SUM('_Calcs_Life_Cycle_Cost (2)'!AT218:BX218),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A219)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A219,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A220),SUM('_Calcs_Life_Cycle_Cost (2)'!AT219:BX219),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A220)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A220,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A221),SUM('_Calcs_Life_Cycle_Cost (2)'!AT220:BX220),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A221)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A221,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A222),SUM('_Calcs_Life_Cycle_Cost (2)'!AT221:BX221),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A222)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A222,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A223),SUM('_Calcs_Life_Cycle_Cost (2)'!AT222:BX222),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A223)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A223,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A224),SUM('_Calcs_Life_Cycle_Cost (2)'!AT223:BX223),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A224)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A224,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A225),SUM('_Calcs_Life_Cycle_Cost (2)'!AT224:BX224),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A225)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A225,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A226),SUM('_Calcs_Life_Cycle_Cost (2)'!AT225:BX225),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A226)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A226,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A227),SUM('_Calcs_Life_Cycle_Cost (2)'!AT226:BX226),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A227)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A227,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A228),SUM('_Calcs_Life_Cycle_Cost (2)'!AT227:BX227),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A228)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A228,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A229),SUM('_Calcs_Life_Cycle_Cost (2)'!AT228:BX228),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A229)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A229,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A230),SUM('_Calcs_Life_Cycle_Cost (2)'!AT229:BX229),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A230)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A230,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A231),SUM('_Calcs_Life_Cycle_Cost (2)'!AT230:BX230),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A231)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A231,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A232),SUM('_Calcs_Life_Cycle_Cost (2)'!AT231:BX231),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A232)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A232,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A233),SUM('_Calcs_Life_Cycle_Cost (2)'!AT232:BX232),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A233)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A233,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A234),SUM('_Calcs_Life_Cycle_Cost (2)'!AT233:BX233),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A234)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A234,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A235),SUM('_Calcs_Life_Cycle_Cost (2)'!AT234:BX234),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A235)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A235,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A236),SUM('_Calcs_Life_Cycle_Cost (2)'!AT235:BX235),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A236)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A236,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A237),SUM('_Calcs_Life_Cycle_Cost (2)'!AT236:BX236),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A237)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A237,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A238),SUM('_Calcs_Life_Cycle_Cost (2)'!AT237:BX237),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A238)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A238,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A239),SUM('_Calcs_Life_Cycle_Cost (2)'!AT238:BX238),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A239)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A239,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A240),SUM('_Calcs_Life_Cycle_Cost (2)'!AT239:BX239),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A240)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A240,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A241),SUM('_Calcs_Life_Cycle_Cost (2)'!AT240:BX240),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A241)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A241,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A242),SUM('_Calcs_Life_Cycle_Cost (2)'!AT241:BX241),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A242)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A242,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A243),SUM('_Calcs_Life_Cycle_Cost (2)'!AT242:BX242),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A243)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A243,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A244),SUM('_Calcs_Life_Cycle_Cost (2)'!AT243:BX243),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A244)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A244,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A245),SUM('_Calcs_Life_Cycle_Cost (2)'!AT244:BX244),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A245)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A245,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A246),SUM('_Calcs_Life_Cycle_Cost (2)'!AT245:BX245),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A246)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A246,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A247),SUM('_Calcs_Life_Cycle_Cost (2)'!AT246:BX246),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A247)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A247,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A248),SUM('_Calcs_Life_Cycle_Cost (2)'!AT247:BX247),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A248)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A248,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A249),SUM('_Calcs_Life_Cycle_Cost (2)'!AT248:BX248),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A249)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A249,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A250),SUM('_Calcs_Life_Cycle_Cost (2)'!AT249:BX249),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A250)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A250,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A251),SUM('_Calcs_Life_Cycle_Cost (2)'!AT250:BX250),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A251)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A251,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A252),SUM('_Calcs_Life_Cycle_Cost (2)'!AT251:BX251),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A252)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A252,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A253),SUM('_Calcs_Life_Cycle_Cost (2)'!AT252:BX252),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A253)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A253,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A254),SUM('_Calcs_Life_Cycle_Cost (2)'!AT253:BX253),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A254)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A254,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A255),SUM('_Calcs_Life_Cycle_Cost (2)'!AT254:BX254),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A255)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A255,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A256),SUM('_Calcs_Life_Cycle_Cost (2)'!AT255:BX255),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A256)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A256,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A257),SUM('_Calcs_Life_Cycle_Cost (2)'!AT256:BX256),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A257)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A257,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A258),SUM('_Calcs_Life_Cycle_Cost (2)'!AT257:BX257),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A258)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A258,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A259),SUM('_Calcs_Life_Cycle_Cost (2)'!AT258:BX258),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A259)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A259,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A260),SUM('_Calcs_Life_Cycle_Cost (2)'!AT259:BX259),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A260)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A260,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A261),SUM('_Calcs_Life_Cycle_Cost (2)'!AT260:BX260),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A261)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A261,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A262),SUM('_Calcs_Life_Cycle_Cost (2)'!AT261:BX261),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A262)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A262,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A263),SUM('_Calcs_Life_Cycle_Cost (2)'!AT262:BX262),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A263)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A263,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A264),SUM('_Calcs_Life_Cycle_Cost (2)'!AT263:BX263),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A264)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A264,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A265),SUM('_Calcs_Life_Cycle_Cost (2)'!AT264:BX264),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A265)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A265,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A266),SUM('_Calcs_Life_Cycle_Cost (2)'!AT265:BX265),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A266)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A266,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A267),SUM('_Calcs_Life_Cycle_Cost (2)'!AT266:BX266),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A267)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A267,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A268),SUM('_Calcs_Life_Cycle_Cost (2)'!AT267:BX267),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A268)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A268,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A269),SUM('_Calcs_Life_Cycle_Cost (2)'!AT268:BX268),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A269)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A269,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A270),SUM('_Calcs_Life_Cycle_Cost (2)'!AT269:BX269),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A270)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A270,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A271),SUM('_Calcs_Life_Cycle_Cost (2)'!AT270:BX270),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A271)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A271,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A272),SUM('_Calcs_Life_Cycle_Cost (2)'!AT271:BX271),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A272)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A272,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A273),SUM('_Calcs_Life_Cycle_Cost (2)'!AT272:BX272),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A273)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A273,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A274),SUM('_Calcs_Life_Cycle_Cost (2)'!AT273:BX273),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A274)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A274,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A275),SUM('_Calcs_Life_Cycle_Cost (2)'!AT274:BX274),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A275)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A275,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A276),SUM('_Calcs_Life_Cycle_Cost (2)'!AT275:BX275),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A276)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A276,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A277),SUM('_Calcs_Life_Cycle_Cost (2)'!AT276:BX276),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A277)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A277,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A278),SUM('_Calcs_Life_Cycle_Cost (2)'!AT277:BX277),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A278)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A278,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A279),SUM('_Calcs_Life_Cycle_Cost (2)'!AT278:BX278),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A279)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A279,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A280),SUM('_Calcs_Life_Cycle_Cost (2)'!AT279:BX279),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A280)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A280,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A281),SUM('_Calcs_Life_Cycle_Cost (2)'!AT280:BX280),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A281)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A281,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A282),SUM('_Calcs_Life_Cycle_Cost (2)'!AT281:BX281),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A282)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A282,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A283),SUM('_Calcs_Life_Cycle_Cost (2)'!AT282:BX282),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A283)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A283,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A284),SUM('_Calcs_Life_Cycle_Cost (2)'!AT283:BX283),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A284)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A284,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A285),SUM('_Calcs_Life_Cycle_Cost (2)'!AT284:BX284),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A285)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A285,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A286),SUM('_Calcs_Life_Cycle_Cost (2)'!AT285:BX285),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A286)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A286,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A287),SUM('_Calcs_Life_Cycle_Cost (2)'!AT286:BX286),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A287)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A287,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A288),SUM('_Calcs_Life_Cycle_Cost (2)'!AT287:BX287),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A288)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A288,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A289),SUM('_Calcs_Life_Cycle_Cost (2)'!AT288:BX288),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A289)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A289,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A290),SUM('_Calcs_Life_Cycle_Cost (2)'!AT289:BX289),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A290)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A290,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A291),SUM('_Calcs_Life_Cycle_Cost (2)'!AT290:BX290),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A291)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A291,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A292),SUM('_Calcs_Life_Cycle_Cost (2)'!AT291:BX291),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A292)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A292,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A293),SUM('_Calcs_Life_Cycle_Cost (2)'!AT292:BX292),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A293)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A293,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A294),SUM('_Calcs_Life_Cycle_Cost (2)'!AT293:BX293),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A294)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A294,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A295),SUM('_Calcs_Life_Cycle_Cost (2)'!AT294:BX294),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A295)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A295,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A296),SUM('_Calcs_Life_Cycle_Cost (2)'!AT295:BX295),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A296)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A296,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A297),SUM('_Calcs_Life_Cycle_Cost (2)'!AT296:BX296),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A297)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A297,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A298),SUM('_Calcs_Life_Cycle_Cost (2)'!AT297:BX297),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A298)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A298,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A299),SUM('_Calcs_Life_Cycle_Cost (2)'!AT298:BX298),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A299)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A299,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A300),SUM('_Calcs_Life_Cycle_Cost (2)'!AT299:BX299),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A300)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A300,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A301),SUM('_Calcs_Life_Cycle_Cost (2)'!AT300:BX300),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A301)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A301,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A302),SUM('_Calcs_Life_Cycle_Cost (2)'!AT301:BX301),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A302)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A302,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A303),SUM('_Calcs_Life_Cycle_Cost (2)'!AT302:BX302),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A303)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A303,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A304),SUM('_Calcs_Life_Cycle_Cost (2)'!AT303:BX303),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A304)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A304,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A305),SUM('_Calcs_Life_Cycle_Cost (2)'!AT304:BX304),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A305)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A305,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A306),SUM('_Calcs_Life_Cycle_Cost (2)'!AT305:BX305),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A306)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A306,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A307),SUM('_Calcs_Life_Cycle_Cost (2)'!AT306:BX306),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A307)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A307,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A308),SUM('_Calcs_Life_Cycle_Cost (2)'!AT307:BX307),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A308)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A308,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A309),SUM('_Calcs_Life_Cycle_Cost (2)'!AT308:BX308),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A309)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A309,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A310),SUM('_Calcs_Life_Cycle_Cost (2)'!AT309:BX309),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A310)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A310,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A311),SUM('_Calcs_Life_Cycle_Cost (2)'!AT310:BX310),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A311)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A311,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A312),SUM('_Calcs_Life_Cycle_Cost (2)'!AT311:BX311),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A312)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A312,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A313),SUM('_Calcs_Life_Cycle_Cost (2)'!AT312:BX312),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A313)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A313,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A314),SUM('_Calcs_Life_Cycle_Cost (2)'!AT313:BX313),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A314)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A314,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A315),SUM('_Calcs_Life_Cycle_Cost (2)'!AT314:BX314),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A315)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A315,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A316),SUM('_Calcs_Life_Cycle_Cost (2)'!AT315:BX315),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A316)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A316,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A317),SUM('_Calcs_Life_Cycle_Cost (2)'!AT316:BX316),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A317)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A317,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A318),SUM('_Calcs_Life_Cycle_Cost (2)'!AT317:BX317),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A318)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A318,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A319),SUM('_Calcs_Life_Cycle_Cost (2)'!AT318:BX318),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A319)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A319,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A320),SUM('_Calcs_Life_Cycle_Cost (2)'!AT319:BX319),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A320)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A320,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A321),SUM('_Calcs_Life_Cycle_Cost (2)'!AT320:BX320),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A321)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A321,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A322),SUM('_Calcs_Life_Cycle_Cost (2)'!AT321:BX321),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A322)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A322,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A323),SUM('_Calcs_Life_Cycle_Cost (2)'!AT322:BX322),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A323)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A323,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A324),SUM('_Calcs_Life_Cycle_Cost (2)'!AT323:BX323),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A324)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A324,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A325),SUM('_Calcs_Life_Cycle_Cost (2)'!AT324:BX324),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A325)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A325,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A326),SUM('_Calcs_Life_Cycle_Cost (2)'!AT325:BX325),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A326)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A326,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A327),SUM('_Calcs_Life_Cycle_Cost (2)'!AT326:BX326),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A327)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A327,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A328),SUM('_Calcs_Life_Cycle_Cost (2)'!AT327:BX327),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A328)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A328,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A329),SUM('_Calcs_Life_Cycle_Cost (2)'!AT328:BX328),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A329)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A329,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A330),SUM('_Calcs_Life_Cycle_Cost (2)'!AT329:BX329),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A330)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A330,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A331),SUM('_Calcs_Life_Cycle_Cost (2)'!AT330:BX330),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A331)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A331,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A332),SUM('_Calcs_Life_Cycle_Cost (2)'!AT331:BX331),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A332)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A332,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A333),SUM('_Calcs_Life_Cycle_Cost (2)'!AT332:BX332),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A333)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A333,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A334),SUM('_Calcs_Life_Cycle_Cost (2)'!AT333:BX333),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A334)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A334,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A335),SUM('_Calcs_Life_Cycle_Cost (2)'!AT334:BX334),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A335)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A335,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A336),SUM('_Calcs_Life_Cycle_Cost (2)'!AT335:BX335),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A336)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A336,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A337),SUM('_Calcs_Life_Cycle_Cost (2)'!AT336:BX336),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A337)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A337,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A338),SUM('_Calcs_Life_Cycle_Cost (2)'!AT337:BX337),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A338)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A338,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A339),SUM('_Calcs_Life_Cycle_Cost (2)'!AT338:BX338),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A339)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A339,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A340),SUM('_Calcs_Life_Cycle_Cost (2)'!AT339:BX339),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A340)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A340,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A341),SUM('_Calcs_Life_Cycle_Cost (2)'!AT340:BX340),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A341)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A341,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A342),SUM('_Calcs_Life_Cycle_Cost (2)'!AT341:BX341),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A342)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A342,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A343),SUM('_Calcs_Life_Cycle_Cost (2)'!AT342:BX342),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A343)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A343,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A344),SUM('_Calcs_Life_Cycle_Cost (2)'!AT343:BX343),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A344)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A344,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A345),SUM('_Calcs_Life_Cycle_Cost (2)'!AT344:BX344),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A345)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A345,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A346),SUM('_Calcs_Life_Cycle_Cost (2)'!AT345:BX345),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A346)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A346,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A347),SUM('_Calcs_Life_Cycle_Cost (2)'!AT346:BX346),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A347)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A347,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A348),SUM('_Calcs_Life_Cycle_Cost (2)'!AT347:BX347),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A348)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A348,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A349),SUM('_Calcs_Life_Cycle_Cost (2)'!AT348:BX348),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A349)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A349,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A350),SUM('_Calcs_Life_Cycle_Cost (2)'!AT349:BX349),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A350)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A350,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A351),SUM('_Calcs_Life_Cycle_Cost (2)'!AT350:BX350),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A351)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A351,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A352),SUM('_Calcs_Life_Cycle_Cost (2)'!AT351:BX351),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A352)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A352,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A353),SUM('_Calcs_Life_Cycle_Cost (2)'!AT352:BX352),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A353)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A353,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A354),SUM('_Calcs_Life_Cycle_Cost (2)'!AT353:BX353),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A354)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A354,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A355),SUM('_Calcs_Life_Cycle_Cost (2)'!AT354:BX354),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A355)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A355,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A356),SUM('_Calcs_Life_Cycle_Cost (2)'!AT355:BX355),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A356)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A356,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A357),SUM('_Calcs_Life_Cycle_Cost (2)'!AT356:BX356),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A357)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A357,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A358),SUM('_Calcs_Life_Cycle_Cost (2)'!AT357:BX357),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A358)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A358,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A359),SUM('_Calcs_Life_Cycle_Cost (2)'!AT358:BX358),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A359)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A359,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A360),SUM('_Calcs_Life_Cycle_Cost (2)'!AT359:BX359),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A360)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A360,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A361),SUM('_Calcs_Life_Cycle_Cost (2)'!AT360:BX360),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A361)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A361,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A362),SUM('_Calcs_Life_Cycle_Cost (2)'!AT361:BX361),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A362)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A362,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A363),SUM('_Calcs_Life_Cycle_Cost (2)'!AT362:BX362),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A363)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A363,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A364),SUM('_Calcs_Life_Cycle_Cost (2)'!AT363:BX363),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A364)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A364,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A365),SUM('_Calcs_Life_Cycle_Cost (2)'!AT364:BX364),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A365)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A365,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A366),SUM('_Calcs_Life_Cycle_Cost (2)'!AT365:BX365),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A366)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A366,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A367),SUM('_Calcs_Life_Cycle_Cost (2)'!AT366:BX366),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A367)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A367,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A368),SUM('_Calcs_Life_Cycle_Cost (2)'!AT367:BX367),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A368)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A368,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A369),SUM('_Calcs_Life_Cycle_Cost (2)'!AT368:BX368),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A369)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A369,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A370),SUM('_Calcs_Life_Cycle_Cost (2)'!AT369:BX369),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A370)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A370,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A371),SUM('_Calcs_Life_Cycle_Cost (2)'!AT370:BX370),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A371)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A371,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A372),SUM('_Calcs_Life_Cycle_Cost (2)'!AT371:BX371),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A372)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A372,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A373),SUM('_Calcs_Life_Cycle_Cost (2)'!AT372:BX372),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A373)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A373,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A374),SUM('_Calcs_Life_Cycle_Cost (2)'!AT373:BX373),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A374)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A374,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A375),SUM('_Calcs_Life_Cycle_Cost (2)'!AT374:BX374),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A375)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A375,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A376),SUM('_Calcs_Life_Cycle_Cost (2)'!AT375:BX375),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A376)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A376,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A377),SUM('_Calcs_Life_Cycle_Cost (2)'!AT376:BX376),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A377)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A377,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A378),SUM('_Calcs_Life_Cycle_Cost (2)'!AT377:BX377),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A378)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A378,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A379),SUM('_Calcs_Life_Cycle_Cost (2)'!AT378:BX378),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A379)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A379,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A380),SUM('_Calcs_Life_Cycle_Cost (2)'!AT379:BX379),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A380)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A380,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A381),SUM('_Calcs_Life_Cycle_Cost (2)'!AT380:BX380),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A381)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A381,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A382),SUM('_Calcs_Life_Cycle_Cost (2)'!AT381:BX381),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A382)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A382,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A383),SUM('_Calcs_Life_Cycle_Cost (2)'!AT382:BX382),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A383)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A383,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A384),SUM('_Calcs_Life_Cycle_Cost (2)'!AT383:BX383),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A384)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A384,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A385),SUM('_Calcs_Life_Cycle_Cost (2)'!AT384:BX384),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A385)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A385,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A386),SUM('_Calcs_Life_Cycle_Cost (2)'!AT385:BX385),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A386)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A386,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A387),SUM('_Calcs_Life_Cycle_Cost (2)'!AT386:BX386),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A387)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A387,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A388),SUM('_Calcs_Life_Cycle_Cost (2)'!AT387:BX387),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A388)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A388,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A389),SUM('_Calcs_Life_Cycle_Cost (2)'!AT388:BX388),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A389)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A389,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A390),SUM('_Calcs_Life_Cycle_Cost (2)'!AT389:BX389),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A390)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A390,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A391),SUM('_Calcs_Life_Cycle_Cost (2)'!AT390:BX390),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A391)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A391,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A392),SUM('_Calcs_Life_Cycle_Cost (2)'!AT391:BX391),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A392)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A392,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A393),SUM('_Calcs_Life_Cycle_Cost (2)'!AT392:BX392),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A393)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A393,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A394),SUM('_Calcs_Life_Cycle_Cost (2)'!AT393:BX393),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A394)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A394,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A395),SUM('_Calcs_Life_Cycle_Cost (2)'!AT394:BX394),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A395)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A395,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A396),SUM('_Calcs_Life_Cycle_Cost (2)'!AT395:BX395),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A396)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A396,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A397),SUM('_Calcs_Life_Cycle_Cost (2)'!AT396:BX396),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A397)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A397,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A398),SUM('_Calcs_Life_Cycle_Cost (2)'!AT397:BX397),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A398)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A398,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A399),SUM('_Calcs_Life_Cycle_Cost (2)'!AT398:BX398),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A399)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A399,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A400),SUM('_Calcs_Life_Cycle_Cost (2)'!AT399:BX399),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A400)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A400,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A401),SUM('_Calcs_Life_Cycle_Cost (2)'!AT400:BX400),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A401)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A401,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A402),SUM('_Calcs_Life_Cycle_Cost (2)'!AT401:BX401),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A402)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A402,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A403),SUM('_Calcs_Life_Cycle_Cost (2)'!AT402:BX402),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A403)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A403,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A404),SUM('_Calcs_Life_Cycle_Cost (2)'!AT403:BX403),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A404)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A404,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A405),SUM('_Calcs_Life_Cycle_Cost (2)'!AT404:BX404),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A405)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A405,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A406),SUM('_Calcs_Life_Cycle_Cost (2)'!AT405:BX405),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A406)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A406,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A407),SUM('_Calcs_Life_Cycle_Cost (2)'!AT406:BX406),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A407)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A407,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A408),SUM('_Calcs_Life_Cycle_Cost (2)'!AT407:BX407),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A408)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A408,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A409),SUM('_Calcs_Life_Cycle_Cost (2)'!AT408:BX408),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A409)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A409,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A410),SUM('_Calcs_Life_Cycle_Cost (2)'!AT409:BX409),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A410)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A410,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A411),SUM('_Calcs_Life_Cycle_Cost (2)'!AT410:BX410),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A411)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A411,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A412),SUM('_Calcs_Life_Cycle_Cost (2)'!AT411:BX411),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A412)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A412,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A413),SUM('_Calcs_Life_Cycle_Cost (2)'!AT412:BX412),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A413)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A413,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A414),SUM('_Calcs_Life_Cycle_Cost (2)'!AT413:BX413),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A414)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A414,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A415),SUM('_Calcs_Life_Cycle_Cost (2)'!AT414:BX414),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A415)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A415,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A416),SUM('_Calcs_Life_Cycle_Cost (2)'!AT415:BX415),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A416)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A416,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A417),SUM('_Calcs_Life_Cycle_Cost (2)'!AT416:BX416),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A417)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A417,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A418),SUM('_Calcs_Life_Cycle_Cost (2)'!AT417:BX417),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A418)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A418,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A419),SUM('_Calcs_Life_Cycle_Cost (2)'!AT418:BX418),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A419)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A419,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A420),SUM('_Calcs_Life_Cycle_Cost (2)'!AT419:BX419),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A420)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A420,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A421),SUM('_Calcs_Life_Cycle_Cost (2)'!AT420:BX420),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A421)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A421,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A422),SUM('_Calcs_Life_Cycle_Cost (2)'!AT421:BX421),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A422)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A422,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A423),SUM('_Calcs_Life_Cycle_Cost (2)'!AT422:BX422),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A423)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A423,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A424),SUM('_Calcs_Life_Cycle_Cost (2)'!AT423:BX423),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A424)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A424,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A425),SUM('_Calcs_Life_Cycle_Cost (2)'!AT424:BX424),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A425)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A425,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A426),SUM('_Calcs_Life_Cycle_Cost (2)'!AT425:BX425),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A426)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A426,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A427),SUM('_Calcs_Life_Cycle_Cost (2)'!AT426:BX426),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A427)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A427,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A428),SUM('_Calcs_Life_Cycle_Cost (2)'!AT427:BX427),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A428)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A428,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A429),SUM('_Calcs_Life_Cycle_Cost (2)'!AT428:BX428),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A429)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A429,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A430),SUM('_Calcs_Life_Cycle_Cost (2)'!AT429:BX429),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A430)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A430,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A431),SUM('_Calcs_Life_Cycle_Cost (2)'!AT430:BX430),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A431)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A431,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A432),SUM('_Calcs_Life_Cycle_Cost (2)'!AT431:BX431),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A432)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A432,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A433),SUM('_Calcs_Life_Cycle_Cost (2)'!AT432:BX432),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A433)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A433,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A434),SUM('_Calcs_Life_Cycle_Cost (2)'!AT433:BX433),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A434)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A434,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A435),SUM('_Calcs_Life_Cycle_Cost (2)'!AT434:BX434),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A435)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A435,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A436),SUM('_Calcs_Life_Cycle_Cost (2)'!AT435:BX435),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A436)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A436,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A437),SUM('_Calcs_Life_Cycle_Cost (2)'!AT436:BX436),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A437)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A437,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A438),SUM('_Calcs_Life_Cycle_Cost (2)'!AT437:BX437),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A438)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A438,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A439),SUM('_Calcs_Life_Cycle_Cost (2)'!AT438:BX438),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A439)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A439,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A440),SUM('_Calcs_Life_Cycle_Cost (2)'!AT439:BX439),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A440)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A440,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A441),SUM('_Calcs_Life_Cycle_Cost (2)'!AT440:BX440),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A441)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A441,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A442),SUM('_Calcs_Life_Cycle_Cost (2)'!AT441:BX441),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A442)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A442,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A443),SUM('_Calcs_Life_Cycle_Cost (2)'!AT442:BX442),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A443)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A443,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A444),SUM('_Calcs_Life_Cycle_Cost (2)'!AT443:BX443),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A444)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A444,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A445),SUM('_Calcs_Life_Cycle_Cost (2)'!AT444:BX444),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A445)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A445,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A446),SUM('_Calcs_Life_Cycle_Cost (2)'!AT445:BX445),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A446)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A446,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A447),SUM('_Calcs_Life_Cycle_Cost (2)'!AT446:BX446),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A447)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A447,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A448),SUM('_Calcs_Life_Cycle_Cost (2)'!AT447:BX447),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A448)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A448,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A449),SUM('_Calcs_Life_Cycle_Cost (2)'!AT448:BX448),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A449)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A449,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A450),SUM('_Calcs_Life_Cycle_Cost (2)'!AT449:BX449),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A450)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A450,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A451),SUM('_Calcs_Life_Cycle_Cost (2)'!AT450:BX450),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A451)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A451,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A452),SUM('_Calcs_Life_Cycle_Cost (2)'!AT451:BX451),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A452)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A452,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A453),SUM('_Calcs_Life_Cycle_Cost (2)'!AT452:BX452),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A453)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A453,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A454),SUM('_Calcs_Life_Cycle_Cost (2)'!AT453:BX453),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A454)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A454,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A455),SUM('_Calcs_Life_Cycle_Cost (2)'!AT454:BX454),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A455)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A455,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A456),SUM('_Calcs_Life_Cycle_Cost (2)'!AT455:BX455),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A456)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A456,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A457),SUM('_Calcs_Life_Cycle_Cost (2)'!AT456:BX456),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A457)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A457,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A458),SUM('_Calcs_Life_Cycle_Cost (2)'!AT457:BX457),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A458)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A458,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A459),SUM('_Calcs_Life_Cycle_Cost (2)'!AT458:BX458),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A459)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A459,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A460),SUM('_Calcs_Life_Cycle_Cost (2)'!AT459:BX459),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A460)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A460,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A461),SUM('_Calcs_Life_Cycle_Cost (2)'!AT460:BX460),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A461)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A461,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A462),SUM('_Calcs_Life_Cycle_Cost (2)'!AT461:BX461),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A462)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A462,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A463),SUM('_Calcs_Life_Cycle_Cost (2)'!AT462:BX462),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A463)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A463,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A464),SUM('_Calcs_Life_Cycle_Cost (2)'!AT463:BX463),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A464)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A464,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A465),SUM('_Calcs_Life_Cycle_Cost (2)'!AT464:BX464),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A465)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A465,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A466),SUM('_Calcs_Life_Cycle_Cost (2)'!AT465:BX465),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A466)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A466,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A467),SUM('_Calcs_Life_Cycle_Cost (2)'!AT466:BX466),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A467)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A467,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A468),SUM('_Calcs_Life_Cycle_Cost (2)'!AT467:BX467),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A468)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A468,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A469),SUM('_Calcs_Life_Cycle_Cost (2)'!AT468:BX468),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A469)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A469,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A470),SUM('_Calcs_Life_Cycle_Cost (2)'!AT469:BX469),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A470)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A470,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A471),SUM('_Calcs_Life_Cycle_Cost (2)'!AT470:BX470),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A471)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A471,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A472),SUM('_Calcs_Life_Cycle_Cost (2)'!AT471:BX471),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A472)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A472,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A473),SUM('_Calcs_Life_Cycle_Cost (2)'!AT472:BX472),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A473)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A473,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A474),SUM('_Calcs_Life_Cycle_Cost (2)'!AT473:BX473),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A474)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A474,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A475),SUM('_Calcs_Life_Cycle_Cost (2)'!AT474:BX474),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A475)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A475,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A476),SUM('_Calcs_Life_Cycle_Cost (2)'!AT475:BX475),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A476)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A476,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A477),SUM('_Calcs_Life_Cycle_Cost (2)'!AT476:BX476),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A477)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A477,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A478),SUM('_Calcs_Life_Cycle_Cost (2)'!AT477:BX477),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A478)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A478,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A479),SUM('_Calcs_Life_Cycle_Cost (2)'!AT478:BX478),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A479)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A479,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A480),SUM('_Calcs_Life_Cycle_Cost (2)'!AT479:BX479),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A480)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A480,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A481),SUM('_Calcs_Life_Cycle_Cost (2)'!AT480:BX480),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A481)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A481,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A482),SUM('_Calcs_Life_Cycle_Cost (2)'!AT481:BX481),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A482)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A482,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A483),SUM('_Calcs_Life_Cycle_Cost (2)'!AT482:BX482),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A483)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A483,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A484),SUM('_Calcs_Life_Cycle_Cost (2)'!AT483:BX483),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A484)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A484,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A485),SUM('_Calcs_Life_Cycle_Cost (2)'!AT484:BX484),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A485)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A485,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A486),SUM('_Calcs_Life_Cycle_Cost (2)'!AT485:BX485),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A486)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A486,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A487),SUM('_Calcs_Life_Cycle_Cost (2)'!AT486:BX486),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A487)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A487,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A488),SUM('_Calcs_Life_Cycle_Cost (2)'!AT487:BX487),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A488)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A488,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A489),SUM('_Calcs_Life_Cycle_Cost (2)'!AT488:BX488),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A489)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A489,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A490),SUM('_Calcs_Life_Cycle_Cost (2)'!AT489:BX489),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A490)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A490,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A491),SUM('_Calcs_Life_Cycle_Cost (2)'!AT490:BX490),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A491)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A491,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A492),SUM('_Calcs_Life_Cycle_Cost (2)'!AT491:BX491),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A492)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A492,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A493),SUM('_Calcs_Life_Cycle_Cost (2)'!AT492:BX492),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A493)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A493,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A494),SUM('_Calcs_Life_Cycle_Cost (2)'!AT493:BX493),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A494)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A494,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A495),SUM('_Calcs_Life_Cycle_Cost (2)'!AT494:BX494),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A495)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A495,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A496),SUM('_Calcs_Life_Cycle_Cost (2)'!AT495:BX495),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A496)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A496,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A497),SUM('_Calcs_Life_Cycle_Cost (2)'!AT496:BX496),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A497)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A497,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A498),SUM('_Calcs_Life_Cycle_Cost (2)'!AT497:BX497),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A498)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A498,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A499),SUM('_Calcs_Life_Cycle_Cost (2)'!AT498:BX498),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A499)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A499,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A500),SUM('_Calcs_Life_Cycle_Cost (2)'!AT499:BX499),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A500)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A500,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A501),SUM('_Calcs_Life_Cycle_Cost (2)'!AT500:BX500),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A501)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A501,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A502),SUM('_Calcs_Life_Cycle_Cost (2)'!AT501:BX501),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A507)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A507,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A508),SUM('_Calcs_Life_Cycle_Cost (2)'!AT507:BX507),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A512)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A512,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A513),SUM('_Calcs_Life_Cycle_Cost (2)'!AT512:BX512),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A519)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A519,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A520),SUM('_Calcs_Life_Cycle_Cost (2)'!AT519:BX519),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A527)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A527,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A528),SUM('_Calcs_Life_Cycle_Cost (2)'!AT527:BX527),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A530)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A530,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A531),SUM('_Calcs_Life_Cycle_Cost (2)'!AT530:BX530),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A536)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A536,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A537),SUM('_Calcs_Life_Cycle_Cost (2)'!AT536:BX536),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A538)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A538,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A539),SUM('_Calcs_Life_Cycle_Cost (2)'!AT538:BX538),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A548)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A548,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A549),SUM('_Calcs_Life_Cycle_Cost (2)'!AT548:BX548),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A553)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A553,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A554),SUM('_Calcs_Life_Cycle_Cost (2)'!AT553:BX553),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A559)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A559,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A560),SUM('_Calcs_Life_Cycle_Cost (2)'!AT559:BX559),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A560)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A560,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A561),SUM('_Calcs_Life_Cycle_Cost (2)'!AT560:BX560),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A570)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A570,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A571),SUM('_Calcs_Life_Cycle_Cost (2)'!AT570:BX570),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A571)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A571,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A572),SUM('_Calcs_Life_Cycle_Cost (2)'!AT571:BX571),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A579)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A579,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A580),SUM('_Calcs_Life_Cycle_Cost (2)'!AT579:BX579),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A583)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A583,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A584),SUM('_Calcs_Life_Cycle_Cost (2)'!AT583:BX583),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A588)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A588,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A589),SUM('_Calcs_Life_Cycle_Cost (2)'!AT588:BX588),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A595)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A595,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A596),SUM('_Calcs_Life_Cycle_Cost (2)'!AT595:BX595),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A600)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A600,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A601),SUM('_Calcs_Life_Cycle_Cost (2)'!AT600:BX600),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A605)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A605,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A606),SUM('_Calcs_Life_Cycle_Cost (2)'!AT605:BX605),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A612)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A612,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A613),SUM('_Calcs_Life_Cycle_Cost (2)'!AT612:BX612),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A614)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A614,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A615),SUM('_Calcs_Life_Cycle_Cost (2)'!AT614:BX614),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A624)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A624,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A625),SUM('_Calcs_Life_Cycle_Cost (2)'!AT624:BX624),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A629)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A629,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A630),SUM('_Calcs_Life_Cycle_Cost (2)'!AT629:BX629),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A631)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A631,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A632),SUM('_Calcs_Life_Cycle_Cost (2)'!AT631:BX631),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A636)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A636,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A637),SUM('_Calcs_Life_Cycle_Cost (2)'!AT636:BX636),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A642)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A642,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A643),SUM('_Calcs_Life_Cycle_Cost (2)'!AT642:BX642),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A648)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A648,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A649),SUM('_Calcs_Life_Cycle_Cost (2)'!AT648:BX648),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A657)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A657,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A658),SUM('_Calcs_Life_Cycle_Cost (2)'!AT657:BX657),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A660)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A660,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A661),SUM('_Calcs_Life_Cycle_Cost (2)'!AT660:BX660),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A665)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A665,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A666),SUM('_Calcs_Life_Cycle_Cost (2)'!AT665:BX665),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A668)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A668,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A669),SUM('_Calcs_Life_Cycle_Cost (2)'!AT668:BX668),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A677)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A677,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A678),SUM('_Calcs_Life_Cycle_Cost (2)'!AT677:BX677),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A683)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A683,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A684),SUM('_Calcs_Life_Cycle_Cost (2)'!AT683:BX683),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A688)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A688,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A689),SUM('_Calcs_Life_Cycle_Cost (2)'!AT688:BX688),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A694)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A694,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A695),SUM('_Calcs_Life_Cycle_Cost (2)'!AT694:BX694),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A700)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A700,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A701),SUM('_Calcs_Life_Cycle_Cost (2)'!AT700:BX700),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A701)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A701,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A702),SUM('_Calcs_Life_Cycle_Cost (2)'!AT701:BX701),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A709)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A709,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A710),SUM('_Calcs_Life_Cycle_Cost (2)'!AT709:BX709),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A712)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A712,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A713),SUM('_Calcs_Life_Cycle_Cost (2)'!AT712:BX712),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A718)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A718,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A719),SUM('_Calcs_Life_Cycle_Cost (2)'!AT718:BX718),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A726)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A726,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A727),SUM('_Calcs_Life_Cycle_Cost (2)'!AT726:BX726),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A730)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A730,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A731),SUM('_Calcs_Life_Cycle_Cost (2)'!AT730:BX730),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A735)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A735,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A736),SUM('_Calcs_Life_Cycle_Cost (2)'!AT735:BX735),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A741)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A741,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A742),SUM('_Calcs_Life_Cycle_Cost (2)'!AT741:BX741),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A744)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A744,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A745),SUM('_Calcs_Life_Cycle_Cost (2)'!AT744:BX744),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A753)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A753,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A754),SUM('_Calcs_Life_Cycle_Cost (2)'!AT753:BX753),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A758)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A758,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A759),SUM('_Calcs_Life_Cycle_Cost (2)'!AT758:BX758),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A761)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A761,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A762),SUM('_Calcs_Life_Cycle_Cost (2)'!AT761:BX761),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A770)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A770,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A771),SUM('_Calcs_Life_Cycle_Cost (2)'!AT770:BX770),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A776)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A776,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A777),SUM('_Calcs_Life_Cycle_Cost (2)'!AT776:BX776),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A777)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A777,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A778),SUM('_Calcs_Life_Cycle_Cost (2)'!AT777:BX777),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A782)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A782,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A783),SUM('_Calcs_Life_Cycle_Cost (2)'!AT782:BX782),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A787)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A787,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A788),SUM('_Calcs_Life_Cycle_Cost (2)'!AT787:BX787),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A794)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A794,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A795),SUM('_Calcs_Life_Cycle_Cost (2)'!AT794:BX794),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A802)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A802,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A803),SUM('_Calcs_Life_Cycle_Cost (2)'!AT802:BX802),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A806)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A806,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A807),SUM('_Calcs_Life_Cycle_Cost (2)'!AT806:BX806),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A813)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A813,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A814),SUM('_Calcs_Life_Cycle_Cost (2)'!AT813:BX813),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A818)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A818,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A819),SUM('_Calcs_Life_Cycle_Cost (2)'!AT818:BX818),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A823)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A823,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A824),SUM('_Calcs_Life_Cycle_Cost (2)'!AT823:BX823),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A830)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A830,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A831),SUM('_Calcs_Life_Cycle_Cost (2)'!AT830:BX830),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A835)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A835,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A836),SUM('_Calcs_Life_Cycle_Cost (2)'!AT835:BX835),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A839)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A839,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A840),SUM('_Calcs_Life_Cycle_Cost (2)'!AT839:BX839),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A842)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A842,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A843),SUM('_Calcs_Life_Cycle_Cost (2)'!AT842:BX842),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A847)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A847,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A848),SUM('_Calcs_Life_Cycle_Cost (2)'!AT847:BX847),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A856)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A856,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A857),SUM('_Calcs_Life_Cycle_Cost (2)'!AT856:BX856),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A859)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A859,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A860),SUM('_Calcs_Life_Cycle_Cost (2)'!AT859:BX859),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A865)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A865,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A866),SUM('_Calcs_Life_Cycle_Cost (2)'!AT865:BX865),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A870)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A870,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A871),SUM('_Calcs_Life_Cycle_Cost (2)'!AT870:BX870),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A876)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A876,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A877),SUM('_Calcs_Life_Cycle_Cost (2)'!AT876:BX876),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A882)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A882,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A883),SUM('_Calcs_Life_Cycle_Cost (2)'!AT882:BX882),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A888)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A888,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A889),SUM('_Calcs_Life_Cycle_Cost (2)'!AT888:BX888),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A891)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A891,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A892),SUM('_Calcs_Life_Cycle_Cost (2)'!AT891:BX891),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A899)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A899,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A900),SUM('_Calcs_Life_Cycle_Cost (2)'!AT899:BX899),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A906)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A906,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A907),SUM('_Calcs_Life_Cycle_Cost (2)'!AT906:BX906),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A911)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A911,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A912),SUM('_Calcs_Life_Cycle_Cost (2)'!AT911:BX911),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A912)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A912,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A913),SUM('_Calcs_Life_Cycle_Cost (2)'!AT912:BX912),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A917)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A917,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A918),SUM('_Calcs_Life_Cycle_Cost (2)'!AT917:BX917),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A923)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A923,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A924),SUM('_Calcs_Life_Cycle_Cost (2)'!AT923:BX923),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A932)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A932,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A933),SUM('_Calcs_Life_Cycle_Cost (2)'!AT932:BX932),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A935)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A935,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A936),SUM('_Calcs_Life_Cycle_Cost (2)'!AT935:BX935),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A940)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A940,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A941),SUM('_Calcs_Life_Cycle_Cost (2)'!AT940:BX940),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A949)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A949,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A950),SUM('_Calcs_Life_Cycle_Cost (2)'!AT949:BX949),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A952)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A952,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A953),SUM('_Calcs_Life_Cycle_Cost (2)'!AT952:BX952),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A958)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A958,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A959),SUM('_Calcs_Life_Cycle_Cost (2)'!AT958:BX958),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A964)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A964,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A965),SUM('_Calcs_Life_Cycle_Cost (2)'!AT964:BX964),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A969)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A969,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A970),SUM('_Calcs_Life_Cycle_Cost (2)'!AT969:BX969),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A976)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A976,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A977),SUM('_Calcs_Life_Cycle_Cost (2)'!AT976:BX976),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A981)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A981,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A982),SUM('_Calcs_Life_Cycle_Cost (2)'!AT981:BX981),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A986)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A986,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A987),SUM('_Calcs_Life_Cycle_Cost (2)'!AT986:BX986),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A988)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A988,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A989),SUM('_Calcs_Life_Cycle_Cost (2)'!AT988:BX988),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A995)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A995,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A996),SUM('_Calcs_Life_Cycle_Cost (2)'!AT995:BX995),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1000)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1000,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1001),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1000:BX1000),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1005)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1005,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1006),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1005:BX1005),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1012)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1012,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1013),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1012:BX1012),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1017)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1017,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1018),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1017:BX1017),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1021)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1021,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1022),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1021:BX1021),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1029)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1029,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1030),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1029:BX1029),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1034)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1034,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1035),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1034:BX1034),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1038)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1038,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1039),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1038:BX1038),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1046)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1046,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1047),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1046:BX1046),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1047)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1047,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1048),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1047:BX1047),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1057)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1057,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1058),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1057:BX1057),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1062)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1062,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1063),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1062:BX1062),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1064)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1064,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1065),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1064:BX1064),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1070)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1070,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1071),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1070:BX1070),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1079)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1079,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1080),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1079:BX1079),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1081)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1081,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1082),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1081:BX1081),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1088)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1088,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1089),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1088:BX1088),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1093)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1093,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1094),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1093:BX1093),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1099)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1099,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1100),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1099:BX1099),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1105)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1105,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1106),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1105:BX1105),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1110)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1110,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1111),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1110:BX1110),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1114)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1114,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1115),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1114:BX1114),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1122)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1122,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1123),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1122:BX1122),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1125)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1125,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1126),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1125:BX1125),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1129)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1129,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1130),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1129:BX1129),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1134)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1134,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1135),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1134:BX1134),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1140)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1140,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1141),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1140:BX1140),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1146)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1146,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1147),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1146:BX1146),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1151)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1151,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1152),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1151:BX1151),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1158)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1158,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1159),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1158:BX1158),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1163)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1163,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1164),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1163:BX1163),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1168)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1168,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1169),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1168:BX1168),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1175)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1175,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1176),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1175:BX1175),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1177)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1177,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1178),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1177:BX1177),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1187)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1187,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1188),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1187:BX1187),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1192)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1192,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1193),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1192:BX1192),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1194)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1194,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1195),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1194:BX1194),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1199)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1199,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1200),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1199:BX1199),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1209)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1209,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1210),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1209:BX1209),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1211)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1211,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1212),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1211:BX1211),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1218)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1218,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1219),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1218:BX1218),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1222)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1222,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1223),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1222:BX1222),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1228)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1228,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1229),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1228:BX1228),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1235)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1235,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1236),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1235:BX1235),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1239)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1239,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1240),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1239:BX1239),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1244)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1244,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1245),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1244:BX1244),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1251)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1251,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1252),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1251:BX1251),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1257)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1257,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1258),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1257:BX1257),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1261)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1261,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1262),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1261:BX1261),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1268)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1268,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1269),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1268:BX1268),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1270)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1270,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1271),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1270:BX1270),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1275)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1275,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1276),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1275:BX1275),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1285)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1285,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1286),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1285:BX1285),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1287)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1287,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1288),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1287:BX1287),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1292)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1292,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1293),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1292:BX1292),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1296)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1296,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1297),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1296:BX1296),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1304)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1304,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1305),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1304:BX1304),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1307)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1307,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1308),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1307:BX1307),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1316)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1316,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1317),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1316:BX1316),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1321)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1321,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1322),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1321:BX1321),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1328)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1328,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1329),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1328:BX1328),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1333)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1333,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1334),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1333:BX1333),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1339)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1339,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1340),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1339:BX1339),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1340)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1340,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1341),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1340:BX1340),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1345)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1345,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1346),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1345:BX1345),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1350)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1350,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1351),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1350:BX1350),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1357)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1357,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1358),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1357:BX1357),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1365)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1365,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1366),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1365:BX1365),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1369)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1369,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1370),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1369:BX1369),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1374)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1374,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1375),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1374:BX1374),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1380)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1380,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1381),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1380:BX1380),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1386)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1386,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1387),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1386:BX1386),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1391)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1391,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1392),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1391:BX1391),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1398)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1398,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1399),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1398:BX1398),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1400)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1400,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1401),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1400:BX1400),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1409)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1409,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1410),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1409:BX1409),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1410)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1410,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1411),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1410:BX1410),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1417)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1417,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1418),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1417:BX1417),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1421)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1421,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1422),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1421:BX1421),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1426)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1426,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1427),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1426:BX1426),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1433)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1433,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1434),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1433:BX1433),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1441)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1441,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1442),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1441:BX1441),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1445)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1445,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1446),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1445:BX1445),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1450)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1450,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1451),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1450:BX1450),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1458)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1458,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1459),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1458:BX1458),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1462)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1462,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1463),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1462:BX1462),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1469)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1469,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1470),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1469:BX1469),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1474)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1474,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1475),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1474:BX1474),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1479)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1479,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1480),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1479:BX1479),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1484)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1484,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1485),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1484:BX1484),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1486)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1486,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1487),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1486:BX1486),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1495)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1495,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1496),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1495:BX1495),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1498)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1498,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1499),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1498:BX1498),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1504)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1504,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1505),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1504:BX1504),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1510)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1510,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1511),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1510:BX1510),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1515)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1515,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1516),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1515:BX1515),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1521)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1521,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1522),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1521:BX1521),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1527)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1527,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1528),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1527:BX1527),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1530)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1530,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1531),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1530:BX1530),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1538)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1538,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1539),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1538:BX1538),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1544)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1544,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1545),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1544:BX1544),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1547)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1547,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1548),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1547:BX1547),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1551)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1551,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1552),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1551:BX1551),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1556)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1556,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1557),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1556:BX1556),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1562)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1562,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1563),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1562:BX1562),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1568)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1568,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1569),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1568:BX1568),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1573)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1573,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1574),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1573:BX1573),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1580)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1580,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1581),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1580:BX1580),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1588)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1588,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1589),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1588:BX1588),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1591)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1591,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1592),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1591:BX1591),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1597)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1597,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1598),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1597:BX1597),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1603)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1603,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1604),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1603:BX1603),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1608)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1608,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1609),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1608:BX1608),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$22<=WhatIf!$G$12,AO$33/(1+$A1614)^(AO$22-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>='_Calcs_Life_Cycle_Cost (2)'!$A1614,Discount_rate<'_Calcs_Life_Cycle_Cost (2)'!$A1615),SUM('_Calcs_Life_Cycle_Cost (2)'!AT1614:BX1614),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF( BX1619>=-SUM($K1617:AO1617),1,0)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BW1627+1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]

{"sheet":"Calcs_Financial Indicators","index":37,"n_rows":242,"n_cols":33,"rows_kept":242,"cut":false,"hidden":true,"merged":[[80,0,80,30],[5,2,5,5]]}
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Rural Hospital"},null,null,null,{"$f":"NOW()","v":"2014-03-13T17:02:14.790"}]
[{"$f":"+General!C15","v":0},{"$f":"+General!T9","v":"1 Heat recovery from industrial facility, main hospital building only"}]
["xx This one can't insert.  Add and create 1 to 25 and 1 to 30?"]
["CALCULATION OF FINANCIAL INDICATORS FOR \"WhatIf\" and \"Financial Indicators\" worksheets."]
[]
[null,null,"Project Years"]
[null,null,"1 to 5","1 to 10","1 to 15","1 to 20","1 to 25","1 to 30"]
["Total Sales for Period"]
[{"$f":"+O_Operating_Income!B21","v":""},null,{"$f":"+SUM($B111:F111)","v":0},{"$f":"+SUM($B111:K111)","v":0},{"$f":"+SUM($B111:P111)","v":0},{"$f":"+SUM($B111:U111)","v":0},{"$f":"+SUM($B111:Z111)","v":0},{"$f":"+SUM($B111:AE111)","v":0}]
[{"$f":"+O_Operating_Income!B22","v":""},null,{"$f":"+SUM($B112:F112)","v":0},{"$f":"+SUM($B112:K112)","v":0},{"$f":"+SUM($B112:P112)","v":0},{"$f":"+SUM($B112:U112)","v":0},{"$f":"+SUM($B112:Z112)","v":0},{"$f":"+SUM($B112:AE112)","v":0}]
[{"$f":"+O_Operating_Income!B23","v":""},null,{"$f":"+SUM($B113:F113)","v":0},{"$f":"+SUM($B113:K113)","v":0},{"$f":"+SUM($B113:P113)","v":0},{"$f":"+SUM($B113:U113)","v":0},{"$f":"+SUM($B113:Z113)","v":0},{"$f":"+SUM($B113:AE113)","v":0}]
[{"$f":"+O_Operating_Income!B24","v":""},null,{"$f":"+SUM($B114:F114)","v":0},{"$f":"+SUM($B114:K114)","v":0},{"$f":"+SUM($B114:P114)","v":0},{"$f":"+SUM($B114:U114)","v":0},{"$f":"+SUM($B114:Z114)","v":0},{"$f":"+SUM($B114:AE114)","v":0}]
[{"$f":"+O_Operating_Income!B25","v":""},null,{"$f":"+SUM($B115:F115)","v":0},{"$f":"+SUM($B115:K115)","v":0},{"$f":"+SUM($B115:P115)","v":0},{"$f":"+SUM($B115:U115)","v":0},{"$f":"+SUM($B115:Z115)","v":0},{"$f":"+SUM($B115:AE115)","v":0}]
[{"$f":"+O_Operating_Income!B26","v":""},null,{"$f":"+SUM($B116:F116)","v":0},{"$f":"+SUM($B116:K116)","v":0},{"$f":"+SUM($B116:P116)","v":0},{"$f":"+SUM($B116:U116)","v":0},{"$f":"+SUM($B116:Z116)","v":0},{"$f":"+SUM($B116:AE116)","v":0}]
[{"$f":"+O_Operating_Income!B27","v":""},null,{"$f":"+SUM($B117:F117)","v":0},{"$f":"+SUM($B117:K117)","v":0},{"$f":"+SUM($B117:P117)","v":0},{"$f":"+SUM($B117:U117)","v":0},{"$f":"+SUM($B117:Z117)","v":0},{"$f":"+SUM($B117:AE117)","v":0}]
[{"$f":"+O_Operating_Income!B28","v":""},null,{"$f":"+SUM($B118:F118)","v":0},{"$f":"+SUM($B118:K118)","v":0},{"$f":"+SUM($B118:P118)","v":0},{"$f":"+SUM($B118:U118)","v":0},{"$f":"+SUM($B118:Z118)","v":0},{"$f":"+SUM($B118:AE118)","v":0}]
[{"$f":"+O_Operating_Income!B29","v":""},null,{"$f":"+SUM($B119:F119)","v":0},{"$f":"+SUM($B119:K119)","v":0},{"$f":"+SUM($B119:P119)","v":0},{"$f":"+SUM($B119:U119)","v":0},{"$f":"+SUM($B119:Z119)","v":0},{"$f":"+SUM($B119:AE119)","v":0}]
[{"$f":"+O_Operating_Income!B30","v":""},null,{"$f":"+SUM($B121:F121)","v":0},{"$f":"+SUM($B121:K121)","v":0},{"$f":"+SUM($B121:P121)","v":0},{"$f":"+SUM($B121:U121)","v":0},{"$f":"+SUM($B121:Z121)","v":0},{"$f":"+SUM($B121:AE121)","v":0}]
[{"$f":"+O_Operating_Income!B31","v":"State Production Incentive, Electricity"},null,{"$f":"+SUM($B122:F122)","v":0},{"$f":"+SUM($B122:K122)","v":0},{"$f":"+SUM($B122:P122)","v":0},{"$f":"+SUM($B122:U122)","v":0},{"$f":"+SUM($B122:Z122)","v":0},{"$f":"+SUM($B122:AE122)","v":0}]
[{"$f":"+O_Operating_Income!B32","v":"State Production Incentive, Thermal Savings"},null,{"$f":"+SUM($B123:F123)","v":0},{"$f":"+SUM($B123:K123)","v":0},{"$f":"+SUM($B123:P123)","v":0},{"$f":"+SUM($B123:U123)","v":0},{"$f":"+SUM($B123:Z123)","v":0},{"$f":"+SUM($B123:AE123)","v":0}]
[{"$f":"+O_Operating_Income!#REF!","v":{"$error":"#REF!"}},null,{"$f":"+SUM($B124:F124)","v":0},{"$f":"+SUM($B124:K124)","v":0},{"$f":"+SUM($B124:P124)","v":0},{"$f":"+SUM($B124:U124)","v":0},{"$f":"+SUM($B124:Z124)","v":0},{"$f":"+SUM($B124:AE124)","v":0}]
["Total Gross Revenue (Present Value)"]
[{"$f":"+O_Operating_Income!B8","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G22:K22)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G22:P22)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G22:U22)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G22:Z22)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G22:AE22)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G22:AJ22)","v":0}]
[{"$f":"+O_Operating_Income!B9","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G29:K29)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G29:P29)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G29:U29)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G29:Z29)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G29:AE29)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G29:AJ29)","v":0}]
[{"$f":"+O_Operating_Income!B10","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G36:K36)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G36:P36)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G36:U36)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G36:Z36)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G36:AE36)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G36:AJ36)","v":0}]
[{"$f":"+O_Operating_Income!B11","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G43:K43)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G43:P43)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G43:U43)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G43:Z43)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G43:AE43)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G43:AJ43)","v":0}]
[{"$f":"+O_Operating_Income!B12","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G50:K50)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G50:P50)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G50:U50)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G50:Z50)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G50:AE50)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G50:AJ50)","v":0}]
[{"$f":"+O_Operating_Income!B13","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G57:K57)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G57:P57)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G57:U57)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G57:Z57)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G57:AE57)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G57:AJ57)","v":0}]
[{"$f":"+O_Operating_Income!B14","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G64:K64)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G64:P64)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G64:U64)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G64:Z64)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G64:AE64)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G64:AJ64)","v":0}]
[{"$f":"+O_Operating_Income!B15","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G71:K71)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G71:P71)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G71:U71)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G71:Z71)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G71:AE71)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G71:AJ71)","v":0}]
[{"$f":"+O_Operating_Income!B16","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!$G78:K78)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G78:P78)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G78:U78)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G78:Z78)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G78:AE78)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$G78:AJ78)","v":0}]
[]
[{"$f":"+A18","v":""},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P99:P99)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P99:U99)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P99:Z99)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P99:AE99)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P99:AJ99)","v":0}]
[{"$f":"+A19","v":"State Production Incentive, Electricity"},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P106:P106)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P106:U106)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P106:Z106)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P106:AE106)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P106:AJ106)","v":0}]
[{"$f":"+A20","v":"State Production Incentive, Thermal Savings"},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P113:P113)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P113:U113)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P113:Z113)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P113:AE113)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P113:AJ113)","v":0}]
[{"$f":"+A21","v":{"$error":"#REF!"}},"$",{"$f":"NPV(General!$D$142,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P132:P132)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P132:U132)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P132:Z132)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P132:AE132)","v":0},{"$f":"NPV(General!$D$142,'Sales & Savings'!$P132:AJ132)","v":0}]
["Levelised Selling Price"]
[{"$f":"+O_Operating_Income!B21","v":""},{"$f":"+'Sales & Savings'!F18","v":"$/MWh"},{"$f":"+F164","v":0},{"$f":"+K164","v":0},{"$f":"+P164","v":0},{"$f":"+U164","v":0},{"$f":"+Z164","v":0},{"$f":"+AE164","v":0}]
[{"$f":"+O_Operating_Income!B22","v":""},{"$f":"+'Sales & Savings'!F25","v":"$/1000 lb"},{"$f":"+F170","v":0},{"$f":"+K170","v":0},{"$f":"+P170","v":0},{"$f":"+U170","v":0},{"$f":"+Z170","v":0},{"$f":"+AE170","v":0}]
[{"$f":"+O_Operating_Income!B23","v":""},{"$f":"+'Sales & Savings'!F32","v":"$/total"},{"$f":"+F176","v":0},{"$f":"+K176","v":0},{"$f":"+P176","v":0},{"$f":"+U176","v":0},{"$f":"+Z176","v":0},{"$f":"+AE176","v":0}]
[{"$f":"+O_Operating_Income!B24","v":""},{"$f":"+'Sales & Savings'!F39","v":"$/kW"},{"$f":"+F182","v":0},{"$f":"+K182","v":0},{"$f":"+P182","v":0},{"$f":"+U182","v":0},{"$f":"+Z182","v":0},{"$f":"+AE182","v":0}]
[{"$f":"+O_Operating_Income!B25","v":""},{"$f":"+'Sales & Savings'!F46","v":"$/MMBtu"},{"$f":"+F188","v":0},{"$f":"+K188","v":0},{"$f":"+P188","v":0},{"$f":"+U188","v":0},{"$f":"+Z188","v":0},{"$f":"+AE188","v":0}]
[{"$f":"+O_Operating_Income!B26","v":""},{"$f":"+'Sales & Savings'!F53","v":""},{"$f":"+F194","v":0},{"$f":"+K194","v":0},{"$f":"+P194","v":0},{"$f":"+U194","v":0},{"$f":"+Z194","v":0},{"$f":"+AE194","v":0}]
[{"$f":"+O_Operating_Income!B27","v":""},{"$f":"+'Sales & Savings'!F60","v":""},{"$f":"+F200","v":0},{"$f":"+K200","v":0},{"$f":"+P200","v":0},{"$f":"+U200","v":0},{"$f":"+Z200","v":0},{"$f":"+AE200","v":0}]
[{"$f":"+O_Operating_Income!B28","v":""},{"$f":"+'Sales & Savings'!F67","v":""},{"$f":"+F206","v":0},{"$f":"+K206","v":0},{"$f":"+P206","v":0},{"$f":"+U206","v":0},{"$f":"+Z206","v":0},{"$f":"+AE206","v":0}]
[{"$f":"+O_Operating_Income!B29","v":""},{"$f":"+'Sales & Savings'!F74","v":""},{"$f":"+F212","v":0},{"$f":"+K212","v":0},{"$f":"+P212","v":0},{"$f":"+U212","v":0},{"$f":"+Z212","v":0},{"$f":"+AE212","v":0}]
[{"$f":"+A18","v":""},{"$f":"+'Prod Incentives'!F18","v":"$/kWh"},{"$f":"IF(C18>0,C33/C18,0)","v":0},0,0,{"$f":"IF(F18>0,F33/F18,0)","v":0},0,0]
[{"$f":"+A19","v":"State Production Incentive, Electricity"},{"$f":"+'Prod Incentives'!F26","v":"$/MMBtu"},0,0,0,0,0,0]
[{"$f":"+A20","v":"State Production Incentive, Thermal Savings"},{"$f":"+'Tax Credits'!C34","v":"$/kWh"},{"$f":"IF(C20>0,C35/C20,0)","v":0},0,0,0,0,0]
[{"$f":"+A21","v":{"$error":"#REF!"}},{"$f":"+'Tax Credits'!C43","v":"$/kWh/yr"},0,0,0,0,0,0]
["Discounted Cash Flow Indicators (NPV)"]
["Gross Income","$",{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C10:G10)","v":246501.00022541126},{"$f":"NPV(General!D7,'O_IncomeStatement (SH)'!C10:L10)","v":618420.43059544044},{"$f":"NPV(General!D7,'O_IncomeStatement (SH)'!C10:Q10)","v":1006004.0811792795},{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C10:V10)","v":864249.53024889599},{"$f":"NPV(General!G7,'O_IncomeStatement (SH)'!$C10:AA10)","v":1979821.0720689388},{"$f":"NPV(General!G7,'O_IncomeStatement (SH)'!C10:AF10)","v":2586235.1887014383}]
["Operating Income (EBIT)","$",{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C14:G14)","v":246501.00022541126},{"$f":"NPV(General!D142,'O_IncomeStatement (SH)'!C14:L14)","v":471675.76986671146},{"$f":"NPV(General!D142,'O_IncomeStatement (SH)'!C14:Q14)","v":677101.41366728779},{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C14:V14)","v":864249.53024889599},{"$f":"NPV(General!G25,'O_IncomeStatement (SH)'!$C14:AA14)","v":1979821.0720689388},{"$f":"NPV(General!G25,'O_IncomeStatement (SH)'!$C14:AF14)","v":2586235.1887014383}]
["Net Profit Before Taxes","$",{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C18:G18)","v":236172.36881370572},{"$f":"NPV(General!D142,'O_IncomeStatement (SH)'!C18:L18)","v":461220.14536716451},{"$f":"NPV(General!D142,'O_IncomeStatement (SH)'!C18:Q18)","v":666645.78916774085},{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C18:V18)","v":853793.90574934904},{"$f":"NPV(General!G25,'O_IncomeStatement (SH)'!$C18:AA18)","v":1967988.6064040074},{"$f":"NPV(General!G25,'O_IncomeStatement (SH)'!$C18:AF18)","v":2574402.7230365067}]
["Net Profit After Taxes","$",{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C20:G20)","v":236172.36881370572},{"$f":"NPV(General!D142,'O_IncomeStatement (SH)'!C20:L20)","v":461220.14536716451},{"$f":"NPV(General!D142,'O_IncomeStatement (SH)'!C20:Q20)","v":666645.78916774085},{"$f":"NPV(General!$D142,'O_IncomeStatement (SH)'!$C20:V20)","v":853793.90574934904},{"$f":"NPV(General!G25,'O_IncomeStatement (SH)'!$C20:AA20)","v":1967988.6064040074},{"$f":"NPV(General!G25,'O_IncomeStatement (SH)'!$C20:AF20)","v":2574402.7230365067}]
["Dividends Paid","$",{"$f":"-NPV(General!$D142,'O_IncomeStatement (SH)'!$C21:F21)","v":0},{"$f":"-NPV(General!D142,'O_IncomeStatement (SH)'!C21:L21)","v":0},{"$f":"-NPV(General!D142,'O_IncomeStatement (SH)'!C21:Q21)","v":0},{"$f":"-NPV(General!$D142,'O_IncomeStatement (SH)'!$C21:V21)","v":0},{"$f":"-NPV(General!G25,'O_IncomeStatement (SH)'!$C21:AA21)","v":0},{"$f":"-NPV(General!G25,'O_IncomeStatement (SH)'!$C21:AF21)","v":0}]
["Equity Contributions","$",{"$f":"NPV(General!$D142,'Funding Schedule'!$B87:F87)","v":0},{"$f":"NPV(General!D142,'Funding Schedule'!B87:K87)","v":0},{"$f":"NPV(General!D142,'Funding Schedule'!B87:P87)","v":0},{"$f":"NPV(General!$D142,'Funding Schedule'!$B87:U87)","v":0},{"$f":"NPV(General!G25,'Funding Schedule'!B87:Z87)","v":0},{"$f":"NPV(General!G25,'Funding Schedule'!B87:AE87)","v":0}]
["Grants Received","$",{"$f":"NPV(General!$D142,'Funding Schedule'!$B100:F100)","v":308029.28571428568},{"$f":"NPV(General!D142,'Funding Schedule'!B100:K100)","v":308029.28571428568},{"$f":"NPV(General!D142,'Funding Schedule'!B100:P100)","v":308029.28571428568},{"$f":"NPV(General!$D142,'Funding Schedule'!$B100:U100)","v":308029.28571428568},{"$f":"NPV(General!G25,'Funding Schedule'!B100:Z100)","v":323430.75},{"$f":"NPV(General!G25,'Funding Schedule'!B100:AE100)","v":323430.75}]
["Liquidity Measures"]
["Current Ratio","ratio",{"$f":"+F83","v":"N/A"},{"$f":"+K83","v":"N/A"},{"$f":"+P83","v":"N/A"},{"$f":"+U83","v":"N/A"},{"$f":"+Z83","v":"N/A"},{"$f":"+AE83","v":"N/A"}]
["Acid Test Ratio","ratio",{"$f":"+F84","v":"N/A"},{"$f":"+K84","v":"N/A"},{"$f":"+P84","v":"N/A"},{"$f":"+U84","v":"N/A"},{"$f":"+Z84","v":"N/A"},{"$f":"+AE84","v":"N/A"}]
["Cash Flow Ratios"]
["Debt Service Coverage Ratio","ratio",{"$f":"+F86","v":2.7368463927639977},{"$f":"+K86","v":"N/A"},{"$f":"+P86","v":"N/A"},{"$f":"+U86","v":"N/A"},{"$f":"+Z86","v":"N/A"},{"$f":"+AE86","v":"N/A"}]
["Leverage Ratios"]
["Debt to Equity","ratio",{"$f":"+F88","v":"N/A"},{"$f":"+K88","v":"N/A"},{"$f":"+P88","v":"N/A"},{"$f":"+U88","v":"N/A"},{"$f":"+Z88","v":"N/A"},{"$f":"+AE88","v":"N/A"}]
["Debt","%",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Equity","%",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Debt-Asset Ratio","ratio",0.15723615712086303,-3.1293811607767856E-17,-2.2088477691350026E-17,-1.6459178373034497E-17,-1.2701223970808736E-17,-1.0043306741928527E-17]
["Interest Coverage","ratio",62.587216179582413,"N/A","N/A","N/A","N/A","N/A"]
["Effective Interest Cost (%)","%",8.8762199421280649E-2,"N/A","N/A","N/A","N/A","N/A"]
["Profitability Ratios"]
[" GrossMargin","%",{"$f":"+F95","v":"N/A"},{"$f":"+K95","v":"N/A"},{"$f":"+P95","v":"N/A"},{"$f":"+U95","v":"N/A"},{"$f":"+Z95","v":"N/A"},{"$f":"+AE95","v":"N/A"}]
["Operating Margin","%",{"$f":"+F96","v":"N/A"},{"$f":"+K96","v":"N/A"},{"$f":"+P96","v":"N/A"},{"$f":"+U96","v":"N/A"},{"$f":"+Z96","v":"N/A"},{"$f":"+AE96","v":"N/A"}]
["Pre - Tax Margin","%",{"$f":"+F97","v":"N/A"},{"$f":"+K97","v":"N/A"},{"$f":"+P97","v":"N/A"},{"$f":"+U97","v":"N/A"},{"$f":"+Z97","v":"N/A"},{"$f":"+AE97","v":"N/A"}]
["After - Tax Margin","%",{"$f":"+F98","v":"N/A"},{"$f":"+K98","v":"N/A"},{"$f":"+P98","v":"N/A"},{"$f":"+U98","v":"N/A"},{"$f":"+Z98","v":"N/A"},{"$f":"+AE98","v":"N/A"}]
[]
[]
[]
["Project Year (for headings)",{"$f":"FirstYear_0or1","v":1},{"$f":"+B79+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Project Year (for calculations)",1,{"$f":"+B80+1","v":2},{"$f":"+C80+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S80+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Financial Indicators"]
["Liquidity Measures"]
["Current Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!B23<=0,\"N/A\",'O_BalanceSheet (SH)'!B13/'O_BalanceSheet (SH)'!B23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!C13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!C23<=0,\"N/A\",'O_BalanceSheet (SH)'!C13/'O_BalanceSheet (SH)'!C23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!D13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!D23<=0,\"N/A\",'O_BalanceSheet (SH)'!D13/'O_BalanceSheet (SH)'!D23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!E13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!E23<=0,\"N/A\",'O_BalanceSheet (SH)'!E13/'O_BalanceSheet (SH)'!E23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!F13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!F23<=0,\"N/A\",'O_BalanceSheet (SH)'!F13/'O_BalanceSheet (SH)'!F23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!G13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!G23<=0,\"N/A\",'O_BalanceSheet (SH)'!G13/'O_BalanceSheet (SH)'!G23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!H13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!H23<=0,\"N/A\",'O_BalanceSheet (SH)'!H13/'O_BalanceSheet (SH)'!H23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!I13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!I23<=0,\"N/A\",'O_BalanceSheet (SH)'!I13/'O_BalanceSheet (SH)'!I23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!J23<=0,\"N/A\",'O_BalanceSheet (SH)'!J13/'O_BalanceSheet (SH)'!J23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!K23<=0,\"N/A\",'O_BalanceSheet (SH)'!K13/'O_BalanceSheet (SH)'!K23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!L23<=0,\"N/A\",'O_BalanceSheet (SH)'!L13/'O_BalanceSheet (SH)'!L23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!M23<=0,\"N/A\",'O_BalanceSheet (SH)'!M13/'O_BalanceSheet (SH)'!M23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!N23<=0,\"N/A\",'O_BalanceSheet (SH)'!N13/'O_BalanceSheet (SH)'!N23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!O23<=0,\"N/A\",'O_BalanceSheet (SH)'!O13/'O_BalanceSheet (SH)'!O23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!P23<=0,\"N/A\",'O_BalanceSheet (SH)'!P13/'O_BalanceSheet (SH)'!P23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Q23<=0,\"N/A\",'O_BalanceSheet (SH)'!Q13/'O_BalanceSheet (SH)'!Q23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!R23<=0,\"N/A\",'O_BalanceSheet (SH)'!R13/'O_BalanceSheet (SH)'!R23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!S23<=0,\"N/A\",'O_BalanceSheet (SH)'!S13/'O_BalanceSheet (SH)'!S23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!T23<=0,\"N/A\",'O_BalanceSheet (SH)'!T13/'O_BalanceSheet (SH)'!T23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!U23<=0,\"N/A\",'O_BalanceSheet (SH)'!U13/'O_BalanceSheet (SH)'!U23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!V23<=0,\"N/A\",'O_BalanceSheet (SH)'!V13/'O_BalanceSheet (SH)'!V23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!W23<=0,\"N/A\",'O_BalanceSheet (SH)'!W13/'O_BalanceSheet (SH)'!W23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!X23<=0,\"N/A\",'O_BalanceSheet (SH)'!X13/'O_BalanceSheet (SH)'!X23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Y23<=0,\"N/A\",'O_BalanceSheet (SH)'!Y13/'O_BalanceSheet (SH)'!Y23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Z23<=0,\"N/A\",'O_BalanceSheet (SH)'!Z13/'O_BalanceSheet (SH)'!Z23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AA23<=0,\"N/A\",'O_BalanceSheet (SH)'!AA13/'O_BalanceSheet (SH)'!AA23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AB23<=0,\"N/A\",'O_BalanceSheet (SH)'!AB13/'O_BalanceSheet (SH)'!AB23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AC23<=0,\"N/A\",'O_BalanceSheet (SH)'!AC13/'O_BalanceSheet (SH)'!AC23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AD23<=0,\"N/A\",'O_BalanceSheet (SH)'!AD13/'O_BalanceSheet (SH)'!AD23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AE23<=0,\"N/A\",'O_BalanceSheet (SH)'!AE13/'O_BalanceSheet (SH)'!AE23))","v":"N/A"}]
["Acid Test Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!B23<=0,\"N/A\",('O_BalanceSheet (SH)'!B13 - 'O_BalanceSheet (SH)'!B12)/'O_BalanceSheet (SH)'!B23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!C13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!C23<=0,\"N/A\",('O_BalanceSheet (SH)'!C13 - 'O_BalanceSheet (SH)'!C12)/'O_BalanceSheet (SH)'!C23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!D13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!D23<=0,\"N/A\",('O_BalanceSheet (SH)'!D13 - 'O_BalanceSheet (SH)'!D12)/'O_BalanceSheet (SH)'!D23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!E13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!E23<=0,\"N/A\",('O_BalanceSheet (SH)'!E13 - 'O_BalanceSheet (SH)'!E12)/'O_BalanceSheet (SH)'!E23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!F13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!F23<=0,\"N/A\",('O_BalanceSheet (SH)'!F13 - 'O_BalanceSheet (SH)'!F12)/'O_BalanceSheet (SH)'!F23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!G13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!G23<=0,\"N/A\",('O_BalanceSheet (SH)'!G13 - 'O_BalanceSheet (SH)'!G12)/'O_BalanceSheet (SH)'!G23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!H13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!H23<=0,\"N/A\",('O_BalanceSheet (SH)'!H13 - 'O_BalanceSheet (SH)'!H12)/'O_BalanceSheet (SH)'!H23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!I13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!I23<=0,\"N/A\",('O_BalanceSheet (SH)'!I13 - 'O_BalanceSheet (SH)'!I12)/'O_BalanceSheet (SH)'!I23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!J23<=0,\"N/A\",('O_BalanceSheet (SH)'!J13 - 'O_BalanceSheet (SH)'!J12)/'O_BalanceSheet (SH)'!J23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!K23<=0,\"N/A\",('O_BalanceSheet (SH)'!K13 - 'O_BalanceSheet (SH)'!K12)/'O_BalanceSheet (SH)'!K23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!L23<=0,\"N/A\",('O_BalanceSheet (SH)'!L13 - 'O_BalanceSheet (SH)'!L12)/'O_BalanceSheet (SH)'!L23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!M23<=0,\"N/A\",('O_BalanceSheet (SH)'!M13 - 'O_BalanceSheet (SH)'!M12)/'O_BalanceSheet (SH)'!M23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!N23<=0,\"N/A\",('O_BalanceSheet (SH)'!N13 - 'O_BalanceSheet (SH)'!N12)/'O_BalanceSheet (SH)'!N23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!O23<=0,\"N/A\",('O_BalanceSheet (SH)'!O13 - 'O_BalanceSheet (SH)'!O12)/'O_BalanceSheet (SH)'!O23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!P23<=0,\"N/A\",('O_BalanceSheet (SH)'!P13 - 'O_BalanceSheet (SH)'!P12)/'O_BalanceSheet (SH)'!P23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Q23<=0,\"N/A\",('O_BalanceSheet (SH)'!Q13 - 'O_BalanceSheet (SH)'!Q12)/'O_BalanceSheet (SH)'!Q23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!R23<=0,\"N/A\",('O_BalanceSheet (SH)'!R13 - 'O_BalanceSheet (SH)'!R12)/'O_BalanceSheet (SH)'!R23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!S23<=0,\"N/A\",('O_BalanceSheet (SH)'!S13 - 'O_BalanceSheet (SH)'!S12)/'O_BalanceSheet (SH)'!S23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!T23<=0,\"N/A\",('O_BalanceSheet (SH)'!T13 - 'O_BalanceSheet (SH)'!T12)/'O_BalanceSheet (SH)'!T23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!U23<=0,\"N/A\",('O_BalanceSheet (SH)'!U13 - 'O_BalanceSheet (SH)'!U12)/'O_BalanceSheet (SH)'!U23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!V23<=0,\"N/A\",('O_BalanceSheet (SH)'!V13 - 'O_BalanceSheet (SH)'!V12)/'O_BalanceSheet (SH)'!V23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!W23<=0,\"N/A\",('O_BalanceSheet (SH)'!W13 - 'O_BalanceSheet (SH)'!W12)/'O_BalanceSheet (SH)'!W23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!X23<=0,\"N/A\",('O_BalanceSheet (SH)'!X13 - 'O_BalanceSheet (SH)'!X12)/'O_BalanceSheet (SH)'!X23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Y23<=0,\"N/A\",('O_BalanceSheet (SH)'!Y13 - 'O_BalanceSheet (SH)'!Y12)/'O_BalanceSheet (SH)'!Y23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Z23<=0,\"N/A\",('O_BalanceSheet (SH)'!Z13 - 'O_BalanceSheet (SH)'!Z12)/'O_BalanceSheet (SH)'!Z23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AA23<=0,\"N/A\",('O_BalanceSheet (SH)'!AA13 - 'O_BalanceSheet (SH)'!AA12)/'O_BalanceSheet (SH)'!AA23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AB23<=0,\"N/A\",('O_BalanceSheet (SH)'!AB13 - 'O_BalanceSheet (SH)'!AB12)/'O_BalanceSheet (SH)'!AB23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AC23<=0,\"N/A\",('O_BalanceSheet (SH)'!AC13 - 'O_BalanceSheet (SH)'!AC12)/'O_BalanceSheet (SH)'!AC23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AD23<=0,\"N/A\",('O_BalanceSheet (SH)'!AD13 - 'O_BalanceSheet (SH)'!AD12)/'O_BalanceSheet (SH)'!AD23))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE13<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AE23<=0,\"N/A\",('O_BalanceSheet (SH)'!AE13 - 'O_BalanceSheet (SH)'!AE12)/'O_BalanceSheet (SH)'!AE23))","v":"N/A"}]
["Cash Flow Ratios"]
["Debt Service Coverage Ratio",{"$f":"IF(-('Funding Schedule'!B72+'Funding Schedule'!B73)>1,(O_CashFlow!C14+O_CashFlow!C15)/-('Funding Schedule'!B72+'Funding Schedule'!B73),\"N/A\")","v":4.442155079551334},{"$f":"IF(-('Funding Schedule'!C72+'Funding Schedule'!C73)>1,(O_CashFlow!D14+O_CashFlow!D15)/-('Funding Schedule'!C72+'Funding Schedule'!C73),\"N/A\")","v":2.4962534654232091},{"$f":"IF(-('Funding Schedule'!D72+'Funding Schedule'!D73)>1,(O_CashFlow!E14+O_CashFlow!E15)/-('Funding Schedule'!D72+'Funding Schedule'!D73),\"N/A\")","v":2.5741430823759268},{"$f":"IF(-('Funding Schedule'!E72+'Funding Schedule'!E73)>1,(O_CashFlow!F14+O_CashFlow!F15)/-('Funding Schedule'!E72+'Funding Schedule'!E73),\"N/A\")","v":2.6543206007827673},{"$f":"IF(-('Funding Schedule'!F72+'Funding Schedule'!F73)>1,(O_CashFlow!G14+O_CashFlow!G15)/-('Funding Schedule'!F72+'Funding Schedule'!F73),\"N/A\")","v":2.7368463927639977},{"$f":"IF(-('Funding Schedule'!G72+'Funding Schedule'!G73)>1,(O_CashFlow!H14+O_CashFlow!H15)/-('Funding Schedule'!G72+'Funding Schedule'!G73),\"N/A\")","v":5.6406373422338936},{"$f":"IF(-('Funding Schedule'!H72+'Funding Schedule'!H73)>1,(O_CashFlow!I14+O_CashFlow!I15)/-('Funding Schedule'!H72+'Funding Schedule'!H73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!I72+'Funding Schedule'!I73)>1,(O_CashFlow!J14+O_CashFlow!J15)/-('Funding Schedule'!I72+'Funding Schedule'!I73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!J72+'Funding Schedule'!J73)>1,(O_CashFlow!K14+O_CashFlow!K15)/-('Funding Schedule'!J72+'Funding Schedule'!J73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!K72+'Funding Schedule'!K73)>1,(O_CashFlow!L14+O_CashFlow!L15)/-('Funding Schedule'!K72+'Funding Schedule'!K73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!L72+'Funding Schedule'!L73)>1,(O_CashFlow!M14+O_CashFlow!M15)/-('Funding Schedule'!L72+'Funding Schedule'!L73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!M72+'Funding Schedule'!M73)>1,(O_CashFlow!N14+O_CashFlow!N15)/-('Funding Schedule'!M72+'Funding Schedule'!M73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!N72+'Funding Schedule'!N73)>1,(O_CashFlow!O14+O_CashFlow!O15)/-('Funding Schedule'!N72+'Funding Schedule'!N73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!O72+'Funding Schedule'!O73)>1,(O_CashFlow!P14+O_CashFlow!P15)/-('Funding Schedule'!O72+'Funding Schedule'!O73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!P72+'Funding Schedule'!P73)>1,(O_CashFlow!Q14+O_CashFlow!Q15)/-('Funding Schedule'!P72+'Funding Schedule'!P73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!Q72+'Funding Schedule'!Q73)>1,(O_CashFlow!R14+O_CashFlow!R15)/-('Funding Schedule'!Q72+'Funding Schedule'!Q73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!R72+'Funding Schedule'!R73)>1,(O_CashFlow!S14+O_CashFlow!S15)/-('Funding Schedule'!R72+'Funding Schedule'!R73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!S72+'Funding Schedule'!S73)>1,(O_CashFlow!T14+O_CashFlow!T15)/-('Funding Schedule'!S72+'Funding Schedule'!S73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!T72+'Funding Schedule'!T73)>1,(O_CashFlow!U14+O_CashFlow!U15)/-('Funding Schedule'!T72+'Funding Schedule'!T73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!U72+'Funding Schedule'!U73)>1,(O_CashFlow!V14+O_CashFlow!V15)/-('Funding Schedule'!U72+'Funding Schedule'!U73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!V72+'Funding Schedule'!V73)>1,(O_CashFlow!W14+O_CashFlow!W15)/-('Funding Schedule'!V72+'Funding Schedule'!V73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!W72+'Funding Schedule'!W73)>1,(O_CashFlow!X14+O_CashFlow!X15)/-('Funding Schedule'!W72+'Funding Schedule'!W73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!X72+'Funding Schedule'!X73)>1,(O_CashFlow!Y14+O_CashFlow!Y15)/-('Funding Schedule'!X72+'Funding Schedule'!X73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!Y72+'Funding Schedule'!Y73)>1,(O_CashFlow!Z14+O_CashFlow!Z15)/-('Funding Schedule'!Y72+'Funding Schedule'!Y73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!Z72+'Funding Schedule'!Z73)>1,(O_CashFlow!AA14+O_CashFlow!AA15)/-('Funding Schedule'!Z72+'Funding Schedule'!Z73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AA72+'Funding Schedule'!AA73)>1,(O_CashFlow!AB14+O_CashFlow!AB15)/-('Funding Schedule'!AA72+'Funding Schedule'!AA73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AB72+'Funding Schedule'!AB73)>1,(O_CashFlow!AC14+O_CashFlow!AC15)/-('Funding Schedule'!AB72+'Funding Schedule'!AB73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AC72+'Funding Schedule'!AC73)>1,(O_CashFlow!AD14+O_CashFlow!AD15)/-('Funding Schedule'!AC72+'Funding Schedule'!AC73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AD72+'Funding Schedule'!AD73)>1,(O_CashFlow!AE14+O_CashFlow!AE15)/-('Funding Schedule'!AD72+'Funding Schedule'!AD73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AE72+'Funding Schedule'!AE73)>1,(O_CashFlow!AF14+O_CashFlow!AF15)/-('Funding Schedule'!AE72+'Funding Schedule'!AE73),\"N/A\")","v":"N/A"}]
["Leverage Ratios"]
["Debt to Equity",{"$f":"IF('O_BalanceSheet (SH)'!B28>0,'O_BalanceSheet (SH)'!B26/'O_BalanceSheet (SH)'!B28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!C28>0,'O_BalanceSheet (SH)'!C26/'O_BalanceSheet (SH)'!C28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!D28>0,'O_BalanceSheet (SH)'!D26/'O_BalanceSheet (SH)'!D28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!E28>0,'O_BalanceSheet (SH)'!E26/'O_BalanceSheet (SH)'!E28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!F28>0,'O_BalanceSheet (SH)'!F26/'O_BalanceSheet (SH)'!F28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!G28>0,'O_BalanceSheet (SH)'!G26/'O_BalanceSheet (SH)'!G28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!H28>0,'O_BalanceSheet (SH)'!H26/'O_BalanceSheet (SH)'!H28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!I28>0,'O_BalanceSheet (SH)'!I26/'O_BalanceSheet (SH)'!I28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J28>0,'O_BalanceSheet (SH)'!J26/'O_BalanceSheet (SH)'!J28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K28>0,'O_BalanceSheet (SH)'!K26/'O_BalanceSheet (SH)'!K28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L28>0,'O_BalanceSheet (SH)'!L26/'O_BalanceSheet (SH)'!L28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M28>0,'O_BalanceSheet (SH)'!M26/'O_BalanceSheet (SH)'!M28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N28>0,'O_BalanceSheet (SH)'!N26/'O_BalanceSheet (SH)'!N28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O28>0,'O_BalanceSheet (SH)'!O26/'O_BalanceSheet (SH)'!O28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P28>0,'O_BalanceSheet (SH)'!P26/'O_BalanceSheet (SH)'!P28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q28>0,'O_BalanceSheet (SH)'!Q26/'O_BalanceSheet (SH)'!Q28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R28>0,'O_BalanceSheet (SH)'!R26/'O_BalanceSheet (SH)'!R28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S28>0,'O_BalanceSheet (SH)'!S26/'O_BalanceSheet (SH)'!S28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T28>0,'O_BalanceSheet (SH)'!T26/'O_BalanceSheet (SH)'!T28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U28>0,'O_BalanceSheet (SH)'!U26/'O_BalanceSheet (SH)'!U28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V28>0,'O_BalanceSheet (SH)'!V26/'O_BalanceSheet (SH)'!V28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W28>0,'O_BalanceSheet (SH)'!W26/'O_BalanceSheet (SH)'!W28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X28>0,'O_BalanceSheet (SH)'!X26/'O_BalanceSheet (SH)'!X28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y28>0,'O_BalanceSheet (SH)'!Y26/'O_BalanceSheet (SH)'!Y28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z28>0,'O_BalanceSheet (SH)'!Z26/'O_BalanceSheet (SH)'!Z28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA28>0,'O_BalanceSheet (SH)'!AA26/'O_BalanceSheet (SH)'!AA28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB28>0,'O_BalanceSheet (SH)'!AB26/'O_BalanceSheet (SH)'!AB28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC28>0,'O_BalanceSheet (SH)'!AC26/'O_BalanceSheet (SH)'!AC28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD28>0,'O_BalanceSheet (SH)'!AD26/'O_BalanceSheet (SH)'!AD28,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE28>0,'O_BalanceSheet (SH)'!AE26/'O_BalanceSheet (SH)'!AE28,\"N/A\")","v":"N/A"}]
["Debt",{"$f":"B88/(B88+1)","v":{"$error":"#VALUE!"}},{"$f":"C88/(C88+1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T88/(T88+1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AD88/(AD88+1)","v":{"$error":"#VALUE!"}},{"$f":"AE88/(AE88+1)","v":{"$error":"#VALUE!"}}]
["Equity",{"$f":"1/(B88+1)","v":{"$error":"#VALUE!"}},{"$f":"1/(C88+1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"1/(T88+1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"1/(AD88+1)","v":{"$error":"#VALUE!"}},{"$f":"1/(AE88+1)","v":{"$error":"#VALUE!"}}]
["Debt-Asset Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B18>1,'O_BalanceSheet (SH)'!B26/'O_BalanceSheet (SH)'!B18,\"N/A\")","v":0.47213419368342252},{"$f":"IF('O_BalanceSheet (SH)'!C18>1,'O_BalanceSheet (SH)'!C26/'O_BalanceSheet (SH)'!C18,\"N/A\")","v":0.39881058222146232},{"$f":"IF('O_BalanceSheet (SH)'!D18>1,'O_BalanceSheet (SH)'!D26/'O_BalanceSheet (SH)'!D18,\"N/A\")","v":0.32196460251061576},{"$f":"IF('O_BalanceSheet (SH)'!E18>1,'O_BalanceSheet (SH)'!E26/'O_BalanceSheet (SH)'!E18,\"N/A\")","v":0.24147984780310117},{"$f":"IF('O_BalanceSheet (SH)'!F18>1,'O_BalanceSheet (SH)'!F26/'O_BalanceSheet (SH)'!F18,\"N/A\")","v":0.15723615712086303},{"$f":"IF('O_BalanceSheet (SH)'!G18>1,'O_BalanceSheet (SH)'!G26/'O_BalanceSheet (SH)'!G18,\"N/A\")","v":6.9196403153223007E-2},{"$f":"IF('O_BalanceSheet (SH)'!H18>1,'O_BalanceSheet (SH)'!H26/'O_BalanceSheet (SH)'!H18,\"N/A\")","v":-4.0186722393495696E-17},{"$f":"IF('O_BalanceSheet (SH)'!I18>1,'O_BalanceSheet (SH)'!I26/'O_BalanceSheet (SH)'!I18,\"N/A\")","v":-3.6806113839801704E-17},{"$f":"IF('O_BalanceSheet (SH)'!J18>1,'O_BalanceSheet (SH)'!J26/'O_BalanceSheet (SH)'!J18,\"N/A\")","v":-3.386865098055114E-17},{"$f":"IF('O_BalanceSheet (SH)'!K18>1,'O_BalanceSheet (SH)'!K26/'O_BalanceSheet (SH)'!K18,\"N/A\")","v":-3.1293811607767856E-17},{"$f":"IF('O_BalanceSheet (SH)'!L18>1,'O_BalanceSheet (SH)'!L26/'O_BalanceSheet (SH)'!L18,\"N/A\")","v":-2.9019460012356027E-17},{"$f":"IF('O_BalanceSheet (SH)'!M18>1,'O_BalanceSheet (SH)'!M26/'O_BalanceSheet (SH)'!M18,\"N/A\")","v":-2.6996882119358788E-17},{"$f":"IF('O_BalanceSheet (SH)'!N18>1,'O_BalanceSheet (SH)'!N26/'O_BalanceSheet (SH)'!N18,\"N/A\")","v":-2.5187346980651869E-17},{"$f":"IF('O_BalanceSheet (SH)'!O18>1,'O_BalanceSheet (SH)'!O26/'O_BalanceSheet (SH)'!O18,\"N/A\")","v":-2.3559673849743629E-17},{"$f":"IF('O_BalanceSheet (SH)'!P18>1,'O_BalanceSheet (SH)'!P26/'O_BalanceSheet (SH)'!P18,\"N/A\")","v":-2.2088477691350026E-17},{"$f":"IF('O_BalanceSheet (SH)'!Q18>1,'O_BalanceSheet (SH)'!Q26/'O_BalanceSheet (SH)'!Q18,\"N/A\")","v":-2.0752882212071168E-17},{"$f":"IF('O_BalanceSheet (SH)'!R18>1,'O_BalanceSheet (SH)'!R26/'O_BalanceSheet (SH)'!R18,\"N/A\")","v":-1.9535561248425835E-17},{"$f":"IF('O_BalanceSheet (SH)'!S18>1,'O_BalanceSheet (SH)'!S26/'O_BalanceSheet (SH)'!S18,\"N/A\")","v":-1.8422014759084375E-17},{"$f":"IF('O_BalanceSheet (SH)'!T18>1,'O_BalanceSheet (SH)'!T26/'O_BalanceSheet (SH)'!T18,\"N/A\")","v":-1.7400015061842246E-17},{"$f":"IF('O_BalanceSheet (SH)'!U18>1,'O_BalanceSheet (SH)'!U26/'O_BalanceSheet (SH)'!U18,\"N/A\")","v":-1.6459178373034497E-17},{"$f":"IF('O_BalanceSheet (SH)'!V18>1,'O_BalanceSheet (SH)'!V26/'O_BalanceSheet (SH)'!V18,\"N/A\")","v":-1.5590629773361308E-17},{"$f":"IF('O_BalanceSheet (SH)'!W18>1,'O_BalanceSheet (SH)'!W26/'O_BalanceSheet (SH)'!W18,\"N/A\")","v":-1.4786738666565369E-17},{"$f":"IF('O_BalanceSheet (SH)'!X18>1,'O_BalanceSheet (SH)'!X26/'O_BalanceSheet (SH)'!X18,\"N/A\")","v":-1.4040908013189344E-17},{"$f":"IF('O_BalanceSheet (SH)'!Y18>1,'O_BalanceSheet (SH)'!Y26/'O_BalanceSheet (SH)'!Y18,\"N/A\")","v":-1.334740500425599E-17},{"$f":"IF('O_BalanceSheet (SH)'!Z18>1,'O_BalanceSheet (SH)'!Z26/'O_BalanceSheet (SH)'!Z18,\"N/A\")","v":-1.2701223970808736E-17},{"$f":"IF('O_BalanceSheet (SH)'!AA18>1,'O_BalanceSheet (SH)'!AA26/'O_BalanceSheet (SH)'!AA18,\"N/A\")","v":-1.2097974589714481E-17},{"$f":"IF('O_BalanceSheet (SH)'!AB18>1,'O_BalanceSheet (SH)'!AB26/'O_BalanceSheet (SH)'!AB18,\"N/A\")","v":-1.1533790102530618E-17},{"$f":"IF('O_BalanceSheet (SH)'!AC18>1,'O_BalanceSheet (SH)'!AC26/'O_BalanceSheet (SH)'!AC18,\"N/A\")","v":-1.1005251488741246E-17},{"$f":"IF('O_BalanceSheet (SH)'!AD18>1,'O_BalanceSheet (SH)'!AD26/'O_BalanceSheet (SH)'!AD18,\"N/A\")","v":-1.0509324448877647E-17},{"$f":"IF('O_BalanceSheet (SH)'!AE18>1,'O_BalanceSheet (SH)'!AE26/'O_BalanceSheet (SH)'!AE18,\"N/A\")","v":-1.0043306741928527E-17}]
["Interest Coverage",{"$f":"IF('O_IncomeStatement (SH)'!C15<-1,-'O_IncomeStatement (SH)'!C14/'O_IncomeStatement (SH)'!C15,\"N/A\")","v":27.513973483000225},{"$f":"IF('O_IncomeStatement (SH)'!D15<-1,-'O_IncomeStatement (SH)'!D14/'O_IncomeStatement (SH)'!D15,\"N/A\")","v":16.488933383893627},{"$f":"IF('O_IncomeStatement (SH)'!E15<-1,-'O_IncomeStatement (SH)'!E14/'O_IncomeStatement (SH)'!E15,\"N/A\")","v":22.016773201924632},{"$f":"IF('O_IncomeStatement (SH)'!F15<-1,-'O_IncomeStatement (SH)'!F14/'O_IncomeStatement (SH)'!F15,\"N/A\")","v":32.74955614085021},{"$f":"IF('O_IncomeStatement (SH)'!G15<-1,-'O_IncomeStatement (SH)'!G14/'O_IncomeStatement (SH)'!G15,\"N/A\")","v":62.587216179582413},{"$f":"IF('O_IncomeStatement (SH)'!H15<-1,-'O_IncomeStatement (SH)'!H14/'O_IncomeStatement (SH)'!H15,\"N/A\")","v":367.65003023531511},{"$f":"IF('O_IncomeStatement (SH)'!I15<-1,-'O_IncomeStatement (SH)'!I14/'O_IncomeStatement (SH)'!I15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!J15<-1,-'O_IncomeStatement (SH)'!J14/'O_IncomeStatement (SH)'!J15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!K15<-1,-'O_IncomeStatement (SH)'!K14/'O_IncomeStatement (SH)'!K15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!L15<-1,-'O_IncomeStatement (SH)'!L14/'O_IncomeStatement (SH)'!L15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!M15<-1,-'O_IncomeStatement (SH)'!M14/'O_IncomeStatement (SH)'!M15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!N15<-1,-'O_IncomeStatement (SH)'!N14/'O_IncomeStatement (SH)'!N15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!O15<-1,-'O_IncomeStatement (SH)'!O14/'O_IncomeStatement (SH)'!O15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!P15<-1,-'O_IncomeStatement (SH)'!P14/'O_IncomeStatement (SH)'!P15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Q15<-1,-'O_IncomeStatement (SH)'!Q14/'O_IncomeStatement (SH)'!Q15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!R15<-1,-'O_IncomeStatement (SH)'!R14/'O_IncomeStatement (SH)'!R15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!S15<-1,-'O_IncomeStatement (SH)'!S14/'O_IncomeStatement (SH)'!S15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!T15<-1,-'O_IncomeStatement (SH)'!T14/'O_IncomeStatement (SH)'!T15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!U15<-1,-'O_IncomeStatement (SH)'!U14/'O_IncomeStatement (SH)'!U15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!V15<-1,-'O_IncomeStatement (SH)'!V14/'O_IncomeStatement (SH)'!V15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!W15<-1,-'O_IncomeStatement (SH)'!W14/'O_IncomeStatement (SH)'!W15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!X15<-1,-'O_IncomeStatement (SH)'!X14/'O_IncomeStatement (SH)'!X15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Y15<-1,-'O_IncomeStatement (SH)'!Y14/'O_IncomeStatement (SH)'!Y15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Z15<-1,-'O_IncomeStatement (SH)'!Z14/'O_IncomeStatement (SH)'!Z15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AA15<-1,-'O_IncomeStatement (SH)'!AA14/'O_IncomeStatement (SH)'!AA15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AB15<-1,-'O_IncomeStatement (SH)'!AB14/'O_IncomeStatement (SH)'!AB15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AC15<-1,-'O_IncomeStatement (SH)'!AC14/'O_IncomeStatement (SH)'!AC15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AD15<-1,-'O_IncomeStatement (SH)'!AD14/'O_IncomeStatement (SH)'!AD15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AE15<-1,-'O_IncomeStatement (SH)'!AE14/'O_IncomeStatement (SH)'!AE15,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AF15<-1,-'O_IncomeStatement (SH)'!AF14/'O_IncomeStatement (SH)'!AF15,\"N/A\")","v":"N/A"}]
["Effective Interest Cost (%)",{"$f":"IF('O_BalanceSheet (SH)'!B25<=1,\"N/A\",-'O_IncomeStatement (SH)'!C15/'O_BalanceSheet (SH)'!B25)","v":2.1453305138504332E-2},{"$f":"IF('O_BalanceSheet (SH)'!C25<=1,\"N/A\",-'O_IncomeStatement (SH)'!D15/'O_BalanceSheet (SH)'!C25)","v":4.6555784770201496E-2},{"$f":"IF('O_BalanceSheet (SH)'!D25<=1,\"N/A\",-'O_IncomeStatement (SH)'!E15/'O_BalanceSheet (SH)'!D25)","v":4.9366929809646694E-2},{"$f":"IF('O_BalanceSheet (SH)'!E25<=1,\"N/A\",-'O_IncomeStatement (SH)'!F15/'O_BalanceSheet (SH)'!E25)","v":5.5930627203572218E-2},{"$f":"IF('O_BalanceSheet (SH)'!F25<=1,\"N/A\",-'O_IncomeStatement (SH)'!G15/'O_BalanceSheet (SH)'!F25)","v":8.8762199421280649E-2},{"$f":"IF('O_BalanceSheet (SH)'!G25<=1,\"N/A\",-'O_IncomeStatement (SH)'!H15/'O_BalanceSheet (SH)'!G25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!H25<=1,\"N/A\",-'O_IncomeStatement (SH)'!I15/'O_BalanceSheet (SH)'!H25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!I25<=1,\"N/A\",-'O_IncomeStatement (SH)'!J15/'O_BalanceSheet (SH)'!I25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J25<=1,\"N/A\",-'O_IncomeStatement (SH)'!K15/'O_BalanceSheet (SH)'!J25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K25<=1,\"N/A\",-'O_IncomeStatement (SH)'!L15/'O_BalanceSheet (SH)'!K25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L25<=1,\"N/A\",-'O_IncomeStatement (SH)'!M15/'O_BalanceSheet (SH)'!L25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M25<=1,\"N/A\",-'O_IncomeStatement (SH)'!N15/'O_BalanceSheet (SH)'!M25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N25<=1,\"N/A\",-'O_IncomeStatement (SH)'!O15/'O_BalanceSheet (SH)'!N25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O25<=1,\"N/A\",-'O_IncomeStatement (SH)'!P15/'O_BalanceSheet (SH)'!O25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P25<=1,\"N/A\",-'O_IncomeStatement (SH)'!Q15/'O_BalanceSheet (SH)'!P25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q25<=1,\"N/A\",-'O_IncomeStatement (SH)'!R15/'O_BalanceSheet (SH)'!Q25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R25<=1,\"N/A\",-'O_IncomeStatement (SH)'!S15/'O_BalanceSheet (SH)'!R25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S25<=1,\"N/A\",-'O_IncomeStatement (SH)'!T15/'O_BalanceSheet (SH)'!S25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T25<=1,\"N/A\",-'O_IncomeStatement (SH)'!U15/'O_BalanceSheet (SH)'!T25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U25<=1,\"N/A\",-'O_IncomeStatement (SH)'!V15/'O_BalanceSheet (SH)'!U25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V25<=1,\"N/A\",-'O_IncomeStatement (SH)'!W15/'O_BalanceSheet (SH)'!V25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W25<=1,\"N/A\",-'O_IncomeStatement (SH)'!X15/'O_BalanceSheet (SH)'!W25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X25<=1,\"N/A\",-'O_IncomeStatement (SH)'!Y15/'O_BalanceSheet (SH)'!X25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y25<=1,\"N/A\",-'O_IncomeStatement (SH)'!Z15/'O_BalanceSheet (SH)'!Y25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z25<=1,\"N/A\",-'O_IncomeStatement (SH)'!AA15/'O_BalanceSheet (SH)'!Z25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA25<=1,\"N/A\",-'O_IncomeStatement (SH)'!AB15/'O_BalanceSheet (SH)'!AA25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB25<=1,\"N/A\",-'O_IncomeStatement (SH)'!AC15/'O_BalanceSheet (SH)'!AB25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC25<=1,\"N/A\",-'O_IncomeStatement (SH)'!AD15/'O_BalanceSheet (SH)'!AC25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD25<=1,\"N/A\",-'O_IncomeStatement (SH)'!AE15/'O_BalanceSheet (SH)'!AD25)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE25<=1,\"N/A\",-'O_IncomeStatement (SH)'!AF15/'O_BalanceSheet (SH)'!AE25)","v":"N/A"}]
["Profitability Ratios (%)"]
["Gross Margin",{"$f":"IF('O_IncomeStatement (SH)'!C8>0,'O_IncomeStatement (SH)'!C10/'O_IncomeStatement (SH)'!C8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!D8>0,'O_IncomeStatement (SH)'!D10/'O_IncomeStatement (SH)'!D8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!E8>0,'O_IncomeStatement (SH)'!E10/'O_IncomeStatement (SH)'!E8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!F8>0,'O_IncomeStatement (SH)'!F10/'O_IncomeStatement (SH)'!F8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!G8>0,'O_IncomeStatement (SH)'!G10/'O_IncomeStatement (SH)'!G8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!H8>0,'O_IncomeStatement (SH)'!H10/'O_IncomeStatement (SH)'!H8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!I8>0,'O_IncomeStatement (SH)'!I10/'O_IncomeStatement (SH)'!I8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!J8>0,'O_IncomeStatement (SH)'!J10/'O_IncomeStatement (SH)'!J8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!K8>0,'O_IncomeStatement (SH)'!K10/'O_IncomeStatement (SH)'!K8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!L8>0,'O_IncomeStatement (SH)'!L10/'O_IncomeStatement (SH)'!L8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!M8>0,'O_IncomeStatement (SH)'!M10/'O_IncomeStatement (SH)'!M8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!N8>0,'O_IncomeStatement (SH)'!N10/'O_IncomeStatement (SH)'!N8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!O8>0,'O_IncomeStatement (SH)'!O10/'O_IncomeStatement (SH)'!O8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!P8>0,'O_IncomeStatement (SH)'!P10/'O_IncomeStatement (SH)'!P8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Q8>0,'O_IncomeStatement (SH)'!Q10/'O_IncomeStatement (SH)'!Q8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!R8>0,'O_IncomeStatement (SH)'!R10/'O_IncomeStatement (SH)'!R8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!S8>0,'O_IncomeStatement (SH)'!S10/'O_IncomeStatement (SH)'!S8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!T8>0,'O_IncomeStatement (SH)'!T10/'O_IncomeStatement (SH)'!T8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!U8>0,'O_IncomeStatement (SH)'!U10/'O_IncomeStatement (SH)'!U8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!V8>0,'O_IncomeStatement (SH)'!V10/'O_IncomeStatement (SH)'!V8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!W8>0,'O_IncomeStatement (SH)'!W10/'O_IncomeStatement (SH)'!W8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!X8>0,'O_IncomeStatement (SH)'!X10/'O_IncomeStatement (SH)'!X8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Y8>0,'O_IncomeStatement (SH)'!Y10/'O_IncomeStatement (SH)'!Y8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Z8>0,'O_IncomeStatement (SH)'!Z10/'O_IncomeStatement (SH)'!Z8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AA8>0,'O_IncomeStatement (SH)'!AA10/'O_IncomeStatement (SH)'!AA8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AB8>0,'O_IncomeStatement (SH)'!AB10/'O_IncomeStatement (SH)'!AB8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AC8>0,'O_IncomeStatement (SH)'!AC10/'O_IncomeStatement (SH)'!AC8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AD8>0,'O_IncomeStatement (SH)'!AD10/'O_IncomeStatement (SH)'!AD8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AE8>0,'O_IncomeStatement (SH)'!AE10/'O_IncomeStatement (SH)'!AE8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AF8>0,'O_IncomeStatement (SH)'!AF10/'O_IncomeStatement (SH)'!AF8,\"N/A\")","v":"N/A"}]
["Operating Margin",{"$f":"IF('O_IncomeStatement (SH)'!C8>0,'O_IncomeStatement (SH)'!C14/'O_IncomeStatement (SH)'!C8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!D8>0,'O_IncomeStatement (SH)'!D14/'O_IncomeStatement (SH)'!D8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!E8>0,'O_IncomeStatement (SH)'!E14/'O_IncomeStatement (SH)'!E8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!F8>0,'O_IncomeStatement (SH)'!F14/'O_IncomeStatement (SH)'!F8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!G8>0,'O_IncomeStatement (SH)'!G14/'O_IncomeStatement (SH)'!G8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!H8>0,'O_IncomeStatement (SH)'!H14/'O_IncomeStatement (SH)'!H8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!I8>0,'O_IncomeStatement (SH)'!I14/'O_IncomeStatement (SH)'!I8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!J8>0,'O_IncomeStatement (SH)'!J14/'O_IncomeStatement (SH)'!J8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!K8>0,'O_IncomeStatement (SH)'!K14/'O_IncomeStatement (SH)'!K8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!L8>0,'O_IncomeStatement (SH)'!L14/'O_IncomeStatement (SH)'!L8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!M8>0,'O_IncomeStatement (SH)'!M14/'O_IncomeStatement (SH)'!M8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!N8>0,'O_IncomeStatement (SH)'!N14/'O_IncomeStatement (SH)'!N8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!O8>0,'O_IncomeStatement (SH)'!O14/'O_IncomeStatement (SH)'!O8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!P8>0,'O_IncomeStatement (SH)'!P14/'O_IncomeStatement (SH)'!P8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Q8>0,'O_IncomeStatement (SH)'!Q14/'O_IncomeStatement (SH)'!Q8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!R8>0,'O_IncomeStatement (SH)'!R14/'O_IncomeStatement (SH)'!R8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!S8>0,'O_IncomeStatement (SH)'!S14/'O_IncomeStatement (SH)'!S8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!T8>0,'O_IncomeStatement (SH)'!T14/'O_IncomeStatement (SH)'!T8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!U8>0,'O_IncomeStatement (SH)'!U14/'O_IncomeStatement (SH)'!U8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!V8>0,'O_IncomeStatement (SH)'!V14/'O_IncomeStatement (SH)'!V8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!W8>0,'O_IncomeStatement (SH)'!W14/'O_IncomeStatement (SH)'!W8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!X8>0,'O_IncomeStatement (SH)'!X14/'O_IncomeStatement (SH)'!X8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Y8>0,'O_IncomeStatement (SH)'!Y14/'O_IncomeStatement (SH)'!Y8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Z8>0,'O_IncomeStatement (SH)'!Z14/'O_IncomeStatement (SH)'!Z8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AA8>0,'O_IncomeStatement (SH)'!AA14/'O_IncomeStatement (SH)'!AA8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AB8>0,'O_IncomeStatement (SH)'!AB14/'O_IncomeStatement (SH)'!AB8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AC8>0,'O_IncomeStatement (SH)'!AC14/'O_IncomeStatement (SH)'!AC8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AD8>0,'O_IncomeStatement (SH)'!AD14/'O_IncomeStatement (SH)'!AD8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AE8>0,'O_IncomeStatement (SH)'!AE14/'O_IncomeStatement (SH)'!AE8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AF8>0,'O_IncomeStatement (SH)'!AF14/'O_IncomeStatement (SH)'!AF8,\"N/A\")","v":"N/A"}]
["Pre - Tax Margin",{"$f":"IF('O_IncomeStatement (SH)'!C8>0,'O_IncomeStatement (SH)'!C18/'O_IncomeStatement (SH)'!C8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!D8>0,'O_IncomeStatement (SH)'!D18/'O_IncomeStatement (SH)'!D8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!E8>0,'O_IncomeStatement (SH)'!E18/'O_IncomeStatement (SH)'!E8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!F8>0,'O_IncomeStatement (SH)'!F18/'O_IncomeStatement (SH)'!F8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!G8>0,'O_IncomeStatement (SH)'!G18/'O_IncomeStatement (SH)'!G8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!H8>0,'O_IncomeStatement (SH)'!H18/'O_IncomeStatement (SH)'!H8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!I8>0,'O_IncomeStatement (SH)'!I18/'O_IncomeStatement (SH)'!I8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!J8>0,'O_IncomeStatement (SH)'!J18/'O_IncomeStatement (SH)'!J8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!K8>0,'O_IncomeStatement (SH)'!K18/'O_IncomeStatement (SH)'!K8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!L8>0,'O_IncomeStatement (SH)'!L18/'O_IncomeStatement (SH)'!L8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!M8>0,'O_IncomeStatement (SH)'!M18/'O_IncomeStatement (SH)'!M8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!N8>0,'O_IncomeStatement (SH)'!N18/'O_IncomeStatement (SH)'!N8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!O8>0,'O_IncomeStatement (SH)'!O18/'O_IncomeStatement (SH)'!O8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!P8>0,'O_IncomeStatement (SH)'!P18/'O_IncomeStatement (SH)'!P8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Q8>0,'O_IncomeStatement (SH)'!Q18/'O_IncomeStatement (SH)'!Q8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!R8>0,'O_IncomeStatement (SH)'!R18/'O_IncomeStatement (SH)'!R8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!S8>0,'O_IncomeStatement (SH)'!S18/'O_IncomeStatement (SH)'!S8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!T8>0,'O_IncomeStatement (SH)'!T18/'O_IncomeStatement (SH)'!T8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!U8>0,'O_IncomeStatement (SH)'!U18/'O_IncomeStatement (SH)'!U8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!V8>0,'O_IncomeStatement (SH)'!V18/'O_IncomeStatement (SH)'!V8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!W8>0,'O_IncomeStatement (SH)'!W18/'O_IncomeStatement (SH)'!W8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!X8>0,'O_IncomeStatement (SH)'!X18/'O_IncomeStatement (SH)'!X8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Y8>0,'O_IncomeStatement (SH)'!Y18/'O_IncomeStatement (SH)'!Y8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Z8>0,'O_IncomeStatement (SH)'!Z18/'O_IncomeStatement (SH)'!Z8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AA8>0,'O_IncomeStatement (SH)'!AA18/'O_IncomeStatement (SH)'!AA8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AB8>0,'O_IncomeStatement (SH)'!AB18/'O_IncomeStatement (SH)'!AB8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AC8>0,'O_IncomeStatement (SH)'!AC18/'O_IncomeStatement (SH)'!AC8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AD8>0,'O_IncomeStatement (SH)'!AD18/'O_IncomeStatement (SH)'!AD8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AE8>0,'O_IncomeStatement (SH)'!AE18/'O_IncomeStatement (SH)'!AE8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AF8>0,'O_IncomeStatement (SH)'!AF18/'O_IncomeStatement (SH)'!AF8,\"N/A\")","v":"N/A"}]
["After - Tax Margin",{"$f":"IF('O_IncomeStatement (SH)'!C8>0,'O_IncomeStatement (SH)'!C20/'O_IncomeStatement (SH)'!C8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!D8>0,'O_IncomeStatement (SH)'!D20/'O_IncomeStatement (SH)'!D8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!E8>0,'O_IncomeStatement (SH)'!E20/'O_IncomeStatement (SH)'!E8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!F8>0,'O_IncomeStatement (SH)'!F20/'O_IncomeStatement (SH)'!F8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!G8>0,'O_IncomeStatement (SH)'!G20/'O_IncomeStatement (SH)'!G8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!H8>0,'O_IncomeStatement (SH)'!H20/'O_IncomeStatement (SH)'!H8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!I8>0,'O_IncomeStatement (SH)'!I20/'O_IncomeStatement (SH)'!I8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!J8>0,'O_IncomeStatement (SH)'!J20/'O_IncomeStatement (SH)'!J8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!K8>0,'O_IncomeStatement (SH)'!K20/'O_IncomeStatement (SH)'!K8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!L8>0,'O_IncomeStatement (SH)'!L20/'O_IncomeStatement (SH)'!L8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!M8>0,'O_IncomeStatement (SH)'!M20/'O_IncomeStatement (SH)'!M8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!N8>0,'O_IncomeStatement (SH)'!N20/'O_IncomeStatement (SH)'!N8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!O8>0,'O_IncomeStatement (SH)'!O20/'O_IncomeStatement (SH)'!O8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!P8>0,'O_IncomeStatement (SH)'!P20/'O_IncomeStatement (SH)'!P8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Q8>0,'O_IncomeStatement (SH)'!Q20/'O_IncomeStatement (SH)'!Q8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!R8>0,'O_IncomeStatement (SH)'!R20/'O_IncomeStatement (SH)'!R8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!S8>0,'O_IncomeStatement (SH)'!S20/'O_IncomeStatement (SH)'!S8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!T8>0,'O_IncomeStatement (SH)'!T20/'O_IncomeStatement (SH)'!T8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!U8>0,'O_IncomeStatement (SH)'!U20/'O_IncomeStatement (SH)'!U8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!V8>0,'O_IncomeStatement (SH)'!V20/'O_IncomeStatement (SH)'!V8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!W8>0,'O_IncomeStatement (SH)'!W20/'O_IncomeStatement (SH)'!W8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!X8>0,'O_IncomeStatement (SH)'!X20/'O_IncomeStatement (SH)'!X8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Y8>0,'O_IncomeStatement (SH)'!Y20/'O_IncomeStatement (SH)'!Y8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Z8>0,'O_IncomeStatement (SH)'!Z20/'O_IncomeStatement (SH)'!Z8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AA8>0,'O_IncomeStatement (SH)'!AA20/'O_IncomeStatement (SH)'!AA8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AB8>0,'O_IncomeStatement (SH)'!AB20/'O_IncomeStatement (SH)'!AB8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AC8>0,'O_IncomeStatement (SH)'!AC20/'O_IncomeStatement (SH)'!AC8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AD8>0,'O_IncomeStatement (SH)'!AD20/'O_IncomeStatement (SH)'!AD8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AE8>0,'O_IncomeStatement (SH)'!AE20/'O_IncomeStatement (SH)'!AE8,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AF8>0,'O_IncomeStatement (SH)'!AF20/'O_IncomeStatement (SH)'!AF8,\"N/A\")","v":"N/A"}]
["Select Gross Margin",{"$f":"+IF(Scorecard_Year=B$80,B95,0)","v":0},0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T95,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=AD$80,AD95,0)","v":0},0,{"$f":"+SUM(B99:AE99)","v":0},"Gross Margin"]
["Select Operating Margin",{"$f":"+IF(Scorecard_Year=B$80,B96,0)","v":0},0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T96,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B100:AE100)","v":0},"Operating Margin"]
["Select Pre-tax Margin",{"$f":"+IF(Scorecard_Year=B$80,B97,0)","v":0},0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B101:AE101)","v":0},"Pre-tax Margin"]
["Select After-tax Margin",{"$f":"+IF(Scorecard_Year=B$80,B98,0)","v":0},0,0,0,0,0,0,0,0,"N/A",0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B102:AE102)","v":0},"After-tax Margin"]
[]
[]
[]
[]
[]
[]
["Sales with Plant Operating Factor",1,{"$f":"+B109+1","v":2},{"$f":"+C109+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S109+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Plant operating factor",{"$f":"+General!D33","v":1},{"$f":"+General!E33","v":1},{"$f":"+General!F33","v":1},{"$f":"+General!G33","v":1},{"$f":"+General!H33","v":1},{"$f":"+General!I33","v":1},{"$f":"+General!J33","v":1},{"$f":"+General!K33","v":1},{"$f":"+General!L33","v":1},{"$f":"+General!M33","v":1},{"$f":"+General!N33","v":1},{"$f":"+General!O33","v":1},{"$f":"+General!P33","v":1},{"$f":"+General!Q33","v":1},{"$f":"+General!R33","v":1},{"$f":"+General!S33","v":1},{"$f":"+General!T33","v":1},{"$f":"+General!U33","v":1},{"$f":"+General!V33","v":1},{"$f":"+General!W33","v":1},{"$f":"+General!X33","v":1},{"$f":"+General!Y33","v":1},{"$f":"+General!Z33","v":1},{"$f":"+General!AA33","v":1},{"$f":"+General!AB33","v":1},{"$f":"+General!AC33","v":1},{"$f":"+General!AD33","v":1},{"$f":"+General!AE33","v":1},{"$f":"+General!AF33","v":1},{"$f":"+General!AG33","v":1}]
[{"$f":"+A9","v":""},{"$f":"+'Sales & Savings'!G17","v":0},{"$f":"+'Sales & Savings'!H17","v":0},{"$f":"+'Sales & Savings'!I17","v":0},{"$f":"+'Sales & Savings'!J17","v":0},{"$f":"+'Sales & Savings'!K17","v":0},{"$f":"+'Sales & Savings'!L17","v":0},{"$f":"+'Sales & Savings'!M17","v":0},{"$f":"+'Sales & Savings'!N17","v":0},{"$f":"+'Sales & Savings'!O17","v":0},{"$f":"+'Sales & Savings'!P17","v":0},{"$f":"+'Sales & Savings'!Q17","v":0},{"$f":"+'Sales & Savings'!R17","v":0},{"$f":"+'Sales & Savings'!S17","v":0},{"$f":"+'Sales & Savings'!T17","v":0},{"$f":"+'Sales & Savings'!U17","v":0},{"$f":"+'Sales & Savings'!V17","v":0},{"$f":"+'Sales & Savings'!W17","v":0},{"$f":"+'Sales & Savings'!X17","v":0},{"$f":"+'Sales & Savings'!Y17","v":0},{"$f":"+'Sales & Savings'!Z17","v":0},{"$f":"+'Sales & Savings'!AA17","v":0},{"$f":"+'Sales & Savings'!AB17","v":0},{"$f":"+'Sales & Savings'!AC17","v":0},{"$f":"+'Sales & Savings'!AD17","v":0},{"$f":"+'Sales & Savings'!AE17","v":0},{"$f":"+'Sales & Savings'!AF17","v":0},{"$f":"+'Sales & Savings'!AG17","v":0},{"$f":"+'Sales & Savings'!AH17","v":0},{"$f":"+'Sales & Savings'!AI17","v":0},{"$f":"+'Sales & Savings'!AJ17","v":0}]
["",{"$f":"+'Sales & Savings'!G24","v":0},{"$f":"+'Sales & Savings'!H24","v":0},{"$f":"+'Sales & Savings'!I24","v":0},{"$f":"+'Sales & Savings'!J24","v":0},{"$f":"+'Sales & Savings'!K24","v":0},{"$f":"+'Sales & Savings'!L24","v":0},{"$f":"+'Sales & Savings'!M24","v":0},{"$f":"+'Sales & Savings'!N24","v":0},{"$f":"+'Sales & Savings'!O24","v":0},{"$f":"+'Sales & Savings'!P24","v":0},{"$f":"+'Sales & Savings'!Q24","v":0},{"$f":"+'Sales & Savings'!R24","v":0},{"$f":"+'Sales & Savings'!S24","v":0},{"$f":"+'Sales & Savings'!T24","v":0},{"$f":"+'Sales & Savings'!U24","v":0},{"$f":"+'Sales & Savings'!V24","v":0},{"$f":"+'Sales & Savings'!W24","v":0},{"$f":"+'Sales & Savings'!X24","v":0},{"$f":"+'Sales & Savings'!Y24","v":0},{"$f":"+'Sales & Savings'!Z24","v":0},{"$f":"+'Sales & Savings'!AA24","v":0},{"$f":"+'Sales & Savings'!AB24","v":0},{"$f":"+'Sales & Savings'!AC24","v":0},{"$f":"+'Sales & Savings'!AD24","v":0},{"$f":"+'Sales & Savings'!AE24","v":0},{"$f":"+'Sales & Savings'!AF24","v":0},{"$f":"+'Sales & Savings'!AG24","v":0},{"$f":"+'Sales & Savings'!AH24","v":0},{"$f":"+'Sales & Savings'!AI24","v":0},{"$f":"+'Sales & Savings'!AJ24","v":0}]
["",{"$f":"+'Sales & Savings'!G31*B110","v":0},{"$f":"+'Sales & Savings'!H31*C110","v":0},{"$f":"+'Sales & Savings'!I31*D110","v":0},{"$f":"+'Sales & Savings'!J31*E110","v":0},{"$f":"+'Sales & Savings'!K31*F110","v":0},{"$f":"+'Sales & Savings'!L31*G110","v":0},{"$f":"+'Sales & Savings'!M31*H110","v":0},{"$f":"+'Sales & Savings'!N31*I110","v":0},{"$f":"+'Sales & Savings'!O31*J110","v":0},{"$f":"+'Sales & Savings'!P31*K110","v":0},{"$f":"+'Sales & Savings'!Q31*L110","v":0},{"$f":"+'Sales & Savings'!R31*M110","v":0},{"$f":"+'Sales & Savings'!S31*N110","v":0},{"$f":"+'Sales & Savings'!T31*O110","v":0},{"$f":"+'Sales & Savings'!U31*P110","v":0},{"$f":"+'Sales & Savings'!V31*Q110","v":0},{"$f":"+'Sales & Savings'!W31*R110","v":0},{"$f":"+'Sales & Savings'!X31*S110","v":0},{"$f":"+'Sales & Savings'!Y31*T110","v":0},{"$f":"+'Sales & Savings'!Z31*U110","v":0},{"$f":"+'Sales & Savings'!AA31*V110","v":0},{"$f":"+'Sales & Savings'!AB31*W110","v":0},{"$f":"+'Sales & Savings'!AC31*X110","v":0},{"$f":"+'Sales & Savings'!AD31*Y110","v":0},{"$f":"+'Sales & Savings'!AE31*Z110","v":0},{"$f":"+'Sales & Savings'!AF31*AA110","v":0},{"$f":"+'Sales & Savings'!AG31*AB110","v":0},{"$f":"+'Sales & Savings'!AH31*AC110","v":0},{"$f":"+'Sales & Savings'!AI31*AD110","v":0},{"$f":"+'Sales & Savings'!AJ31*AE110","v":0}]
["",{"$f":"+'Sales & Savings'!G38*B110","v":0},{"$f":"+'Sales & Savings'!H38*C110","v":0},{"$f":"+'Sales & Savings'!I38*D110","v":0},{"$f":"+'Sales & Savings'!J38*E110","v":0},{"$f":"+'Sales & Savings'!K38*F110","v":0},{"$f":"+'Sales & Savings'!L38*G110","v":0},{"$f":"+'Sales & Savings'!M38*H110","v":0},{"$f":"+'Sales & Savings'!N38*I110","v":0},{"$f":"+'Sales & Savings'!O38*J110","v":0},{"$f":"+'Sales & Savings'!P38*K110","v":0},{"$f":"+'Sales & Savings'!Q38*L110","v":0},{"$f":"+'Sales & Savings'!R38*M110","v":0},{"$f":"+'Sales & Savings'!S38*N110","v":0},{"$f":"+'Sales & Savings'!T38*O110","v":0},{"$f":"+'Sales & Savings'!U38*P110","v":0},{"$f":"+'Sales & Savings'!V38*Q110","v":0},{"$f":"+'Sales & Savings'!W38*R110","v":0},{"$f":"+'Sales & Savings'!X38*S110","v":0},{"$f":"+'Sales & Savings'!Y38*T110","v":0},{"$f":"+'Sales & Savings'!Z38*U110","v":0},{"$f":"+'Sales & Savings'!AA38*V110","v":0},{"$f":"+'Sales & Savings'!AB38*W110","v":0},{"$f":"+'Sales & Savings'!AC38*X110","v":0},{"$f":"+'Sales & Savings'!AD38*Y110","v":0},{"$f":"+'Sales & Savings'!AE38*Z110","v":0},{"$f":"+'Sales & Savings'!AF38*AA110","v":0},{"$f":"+'Sales & Savings'!AG38*AB110","v":0},{"$f":"+'Sales & Savings'!AH38*AC110","v":0},{"$f":"+'Sales & Savings'!AI38*AD110","v":0},{"$f":"+'Sales & Savings'!AJ38*AE110","v":0}]
["",{"$f":"+'Sales & Savings'!G45*B110","v":0},{"$f":"+'Sales & Savings'!H45*C110","v":0},{"$f":"+'Sales & Savings'!I45*D110","v":0},{"$f":"+'Sales & Savings'!J45*E110","v":0},{"$f":"+'Sales & Savings'!K45*F110","v":0},{"$f":"+'Sales & Savings'!L45*G110","v":0},{"$f":"+'Sales & Savings'!M45*H110","v":0},{"$f":"+'Sales & Savings'!N45*I110","v":0},{"$f":"+'Sales & Savings'!O45*J110","v":0},{"$f":"+'Sales & Savings'!P45*K110","v":0},{"$f":"+'Sales & Savings'!Q45*L110","v":0},{"$f":"+'Sales & Savings'!R45*M110","v":0},{"$f":"+'Sales & Savings'!S45*N110","v":0},{"$f":"+'Sales & Savings'!T45*O110","v":0},{"$f":"+'Sales & Savings'!U45*P110","v":0},{"$f":"+'Sales & Savings'!V45*Q110","v":0},{"$f":"+'Sales & Savings'!W45*R110","v":0},{"$f":"+'Sales & Savings'!X45*S110","v":0},{"$f":"+'Sales & Savings'!Y45*T110","v":0},{"$f":"+'Sales & Savings'!Z45*U110","v":0},{"$f":"+'Sales & Savings'!AA45*V110","v":0},{"$f":"+'Sales & Savings'!AB45*W110","v":0},{"$f":"+'Sales & Savings'!AC45*X110","v":0},{"$f":"+'Sales & Savings'!AD45*Y110","v":0},{"$f":"+'Sales & Savings'!AE45*Z110","v":0},{"$f":"+'Sales & Savings'!AF45*AA110","v":0},{"$f":"+'Sales & Savings'!AG45*AB110","v":0},{"$f":"+'Sales & Savings'!AH45*AC110","v":0},{"$f":"+'Sales & Savings'!AI45*AD110","v":0},{"$f":"+'Sales & Savings'!AJ45*AE110","v":0}]
["",{"$f":"+'Sales & Savings'!G52*B110","v":0},{"$f":"+'Sales & Savings'!H52*C110","v":0},{"$f":"+'Sales & Savings'!I52*D110","v":0},{"$f":"+'Sales & Savings'!J52*E110","v":0},{"$f":"+'Sales & Savings'!K52*F110","v":0},{"$f":"+'Sales & Savings'!L52*G110","v":0},{"$f":"+'Sales & Savings'!M52*H110","v":0},{"$f":"+'Sales & Savings'!N52*I110","v":0},{"$f":"+'Sales & Savings'!O52*J110","v":0},{"$f":"+'Sales & Savings'!P52*K110","v":0},{"$f":"+'Sales & Savings'!Q52*L110","v":0},{"$f":"+'Sales & Savings'!R52*M110","v":0},{"$f":"+'Sales & Savings'!S52*N110","v":0},{"$f":"+'Sales & Savings'!T52*O110","v":0},{"$f":"+'Sales & Savings'!U52*P110","v":0},{"$f":"+'Sales & Savings'!V52*Q110","v":0},{"$f":"+'Sales & Savings'!W52*R110","v":0},{"$f":"+'Sales & Savings'!X52*S110","v":0},{"$f":"+'Sales & Savings'!Y52*T110","v":0},{"$f":"+'Sales & Savings'!Z52*U110","v":0},{"$f":"+'Sales & Savings'!AA52*V110","v":0},{"$f":"+'Sales & Savings'!AB52*W110","v":0},{"$f":"+'Sales & Savings'!AC52*X110","v":0},{"$f":"+'Sales & Savings'!AD52*Y110","v":0},{"$f":"+'Sales & Savings'!AE52*Z110","v":0},{"$f":"+'Sales & Savings'!AF52*AA110","v":0},{"$f":"+'Sales & Savings'!AG52*AB110","v":0},{"$f":"+'Sales & Savings'!AH52*AC110","v":0},{"$f":"+'Sales & Savings'!AI52*AD110","v":0},{"$f":"+'Sales & Savings'!AJ52*AE110","v":0}]
["",{"$f":"+'Sales & Savings'!G59*B110","v":0},{"$f":"+'Sales & Savings'!H59*C110","v":0},{"$f":"+'Sales & Savings'!I59*D110","v":0},{"$f":"+'Sales & Savings'!J59*E110","v":0},{"$f":"+'Sales & Savings'!K59*F110","v":0},{"$f":"+'Sales & Savings'!L59*G110","v":0},{"$f":"+'Sales & Savings'!M59*H110","v":0},{"$f":"+'Sales & Savings'!N59*I110","v":0},{"$f":"+'Sales & Savings'!O59*J110","v":0},{"$f":"+'Sales & Savings'!P59*K110","v":0},{"$f":"+'Sales & Savings'!Q59*L110","v":0},{"$f":"+'Sales & Savings'!R59*M110","v":0},{"$f":"+'Sales & Savings'!S59*N110","v":0},{"$f":"+'Sales & Savings'!T59*O110","v":0},{"$f":"+'Sales & Savings'!U59*P110","v":0},{"$f":"+'Sales & Savings'!V59*Q110","v":0},{"$f":"+'Sales & Savings'!W59*R110","v":0},{"$f":"+'Sales & Savings'!X59*S110","v":0},{"$f":"+'Sales & Savings'!Y59*T110","v":0},{"$f":"+'Sales & Savings'!Z59*U110","v":0},{"$f":"+'Sales & Savings'!AA59*V110","v":0},{"$f":"+'Sales & Savings'!AB59*W110","v":0},{"$f":"+'Sales & Savings'!AC59*X110","v":0},{"$f":"+'Sales & Savings'!AD59*Y110","v":0},{"$f":"+'Sales & Savings'!AE59*Z110","v":0},{"$f":"+'Sales & Savings'!AF59*AA110","v":0},{"$f":"+'Sales & Savings'!AG59*AB110","v":0},{"$f":"+'Sales & Savings'!AH59*AC110","v":0},{"$f":"+'Sales & Savings'!AI59*AD110","v":0},{"$f":"+'Sales & Savings'!AJ59*AE110","v":0}]
["",{"$f":"+'Sales & Savings'!G66*B110","v":0},{"$f":"+'Sales & Savings'!H66*C110","v":0},{"$f":"+'Sales & Savings'!I66*D110","v":0},{"$f":"+'Sales & Savings'!J66*E110","v":0},{"$f":"+'Sales & Savings'!K66*F110","v":0},{"$f":"+'Sales & Savings'!L66*G110","v":0},{"$f":"+'Sales & Savings'!M66*H110","v":0},{"$f":"+'Sales & Savings'!N66*I110","v":0},{"$f":"+'Sales & Savings'!O66*J110","v":0},{"$f":"+'Sales & Savings'!P66*K110","v":0},{"$f":"+'Sales & Savings'!Q66*L110","v":0},{"$f":"+'Sales & Savings'!R66*M110","v":0},{"$f":"+'Sales & Savings'!S66*N110","v":0},{"$f":"+'Sales & Savings'!T66*O110","v":0},{"$f":"+'Sales & Savings'!U66*P110","v":0},{"$f":"+'Sales & Savings'!V66*Q110","v":0},{"$f":"+'Sales & Savings'!W66*R110","v":0},{"$f":"+'Sales & Savings'!X66*S110","v":0},{"$f":"+'Sales & Savings'!Y66*T110","v":0},{"$f":"+'Sales & Savings'!Z66*U110","v":0},{"$f":"+'Sales & Savings'!AA66*V110","v":0},{"$f":"+'Sales & Savings'!AB66*W110","v":0},{"$f":"+'Sales & Savings'!AC66*X110","v":0},{"$f":"+'Sales & Savings'!AD66*Y110","v":0},{"$f":"+'Sales & Savings'!AE66*Z110","v":0},{"$f":"+'Sales & Savings'!AF66*AA110","v":0},{"$f":"+'Sales & Savings'!AG66*AB110","v":0},{"$f":"+'Sales & Savings'!AH66*AC110","v":0},{"$f":"+'Sales & Savings'!AI66*AD110","v":0},{"$f":"+'Sales & Savings'!AJ66*AE110","v":0}]
["",{"$f":"+'Sales & Savings'!G73*B110","v":0},{"$f":"+'Sales & Savings'!H73*C110","v":0},{"$f":"+'Sales & Savings'!I73*D110","v":0},{"$f":"+'Sales & Savings'!J73*E110","v":0},{"$f":"+'Sales & Savings'!K73*F110","v":0},{"$f":"+'Sales & Savings'!L73*G110","v":0},{"$f":"+'Sales & Savings'!M73*H110","v":0},{"$f":"+'Sales & Savings'!N73*I110","v":0},{"$f":"+'Sales & Savings'!O73*J110","v":0},{"$f":"+'Sales & Savings'!P73*K110","v":0},{"$f":"+'Sales & Savings'!Q73*L110","v":0},{"$f":"+'Sales & Savings'!R73*M110","v":0},{"$f":"+'Sales & Savings'!S73*N110","v":0},{"$f":"+'Sales & Savings'!T73*O110","v":0},{"$f":"+'Sales & Savings'!U73*P110","v":0},{"$f":"+'Sales & Savings'!V73*Q110","v":0},{"$f":"+'Sales & Savings'!W73*R110","v":0},{"$f":"+'Sales & Savings'!X73*S110","v":0},{"$f":"+'Sales & Savings'!Y73*T110","v":0},{"$f":"+'Sales & Savings'!Z73*U110","v":0},{"$f":"+'Sales & Savings'!AA73*V110","v":0},{"$f":"+'Sales & Savings'!AB73*W110","v":0},{"$f":"+'Sales & Savings'!AC73*X110","v":0},{"$f":"+'Sales & Savings'!AD73*Y110","v":0},{"$f":"+'Sales & Savings'!AE73*Z110","v":0},{"$f":"+'Sales & Savings'!AF73*AA110","v":0},{"$f":"+'Sales & Savings'!AG73*AB110","v":0},{"$f":"+'Sales & Savings'!AH73*AC110","v":0},{"$f":"+'Sales & Savings'!AI73*AD110","v":0},{"$f":"+'Sales & Savings'!AJ73*AE110","v":0}]
[]
[{"$f":"+A18","v":""},{"$f":"+'Prod Incentives'!G17*B110","v":0},{"$f":"+'Prod Incentives'!H17*C110","v":0},{"$f":"+'Prod Incentives'!I17*D110","v":0},{"$f":"+'Prod Incentives'!J17*E110","v":0},{"$f":"+'Prod Incentives'!K17*F110","v":0},{"$f":"+'Prod Incentives'!L17*G110","v":0},{"$f":"+'Prod Incentives'!M17*H110","v":0},{"$f":"+'Prod Incentives'!N17*I110","v":0},{"$f":"+'Prod Incentives'!O17*J110","v":0},{"$f":"+'Prod Incentives'!P17*K110","v":0},{"$f":"+'Prod Incentives'!Q17*L110","v":0},{"$f":"+'Prod Incentives'!R17*M110","v":0},{"$f":"+'Prod Incentives'!S17*N110","v":0},{"$f":"+'Prod Incentives'!T17*O110","v":0},{"$f":"+'Prod Incentives'!U17*P110","v":0},{"$f":"+'Prod Incentives'!V17*Q110","v":0},{"$f":"+'Prod Incentives'!W17*R110","v":0},{"$f":"+'Prod Incentives'!X17*S110","v":0},{"$f":"+'Prod Incentives'!Y17*T110","v":0},{"$f":"+'Prod Incentives'!Z17*U110","v":0},{"$f":"+'Prod Incentives'!AA17*V110","v":0},{"$f":"+'Prod Incentives'!AB17*W110","v":0},{"$f":"+'Prod Incentives'!AC17*X110","v":0},{"$f":"+'Prod Incentives'!AD17*Y110","v":0},{"$f":"+'Prod Incentives'!AE17*Z110","v":0},{"$f":"+'Prod Incentives'!AF17*AA110","v":0},{"$f":"+'Prod Incentives'!AG17*AB110","v":0},{"$f":"+'Prod Incentives'!AH17*AC110","v":0},{"$f":"+'Prod Incentives'!AI17*AD110","v":0},{"$f":"+'Prod Incentives'!AJ17*AE110","v":0}]
[{"$f":"+A19","v":"State Production Incentive, Electricity"},{"$f":"+'Prod Incentives'!G25*B110","v":0},{"$f":"+'Prod Incentives'!H25*C110","v":0},{"$f":"+'Prod Incentives'!I25*D110","v":0},{"$f":"+'Prod Incentives'!J25*E110","v":0},{"$f":"+'Prod Incentives'!K25*F110","v":0},{"$f":"+'Prod Incentives'!L25*G110","v":0},{"$f":"+'Prod Incentives'!M25*H110","v":0},{"$f":"+'Prod Incentives'!N25*I110","v":0},{"$f":"+'Prod Incentives'!O25*J110","v":0},{"$f":"+'Prod Incentives'!P25*K110","v":0},{"$f":"+'Prod Incentives'!Q25*L110","v":0},{"$f":"+'Prod Incentives'!R25*M110","v":0},{"$f":"+'Prod Incentives'!S25*N110","v":0},{"$f":"+'Prod Incentives'!T25*O110","v":0},{"$f":"+'Prod Incentives'!U25*P110","v":0},{"$f":"+'Prod Incentives'!V25*Q110","v":0},{"$f":"+'Prod Incentives'!W25*R110","v":0},{"$f":"+'Prod Incentives'!X25*S110","v":0},{"$f":"+'Prod Incentives'!Y25*T110","v":0},{"$f":"+'Prod Incentives'!Z25*U110","v":0},{"$f":"+'Prod Incentives'!AA25*V110","v":0},{"$f":"+'Prod Incentives'!AB25*W110","v":0},{"$f":"+'Prod Incentives'!AC25*X110","v":0},{"$f":"+'Prod Incentives'!AD25*Y110","v":0},{"$f":"+'Prod Incentives'!AE25*Z110","v":0},{"$f":"+'Prod Incentives'!AF25*AA110","v":0},{"$f":"+'Prod Incentives'!AG25*AB110","v":0},{"$f":"+'Prod Incentives'!AH25*AC110","v":0},{"$f":"+'Prod Incentives'!AI25*AD110","v":0},{"$f":"+'Prod Incentives'!AJ25*AE110","v":0}]
[{"$f":"+A20","v":"State Production Incentive, Thermal Savings"},{"$f":"+'Tax Credits'!D33*B110","v":0},{"$f":"+'Tax Credits'!E33*C110","v":0},{"$f":"+'Tax Credits'!F33*D110","v":0},{"$f":"+'Tax Credits'!G33*E110","v":0},{"$f":"+'Tax Credits'!H33*F110","v":0},{"$f":"+'Tax Credits'!I33*G110","v":0},{"$f":"+'Tax Credits'!J33*H110","v":0},{"$f":"+'Tax Credits'!K33*I110","v":0},{"$f":"+'Tax Credits'!L33*J110","v":0},{"$f":"+'Tax Credits'!M33*K110","v":0},{"$f":"+'Tax Credits'!N33*L110","v":0},{"$f":"+'Tax Credits'!O33*M110","v":0},{"$f":"+'Tax Credits'!P33*N110","v":0},{"$f":"+'Tax Credits'!Q33*O110","v":0},{"$f":"+'Tax Credits'!R33*P110","v":0},{"$f":"+'Tax Credits'!S33*Q110","v":0},{"$f":"+'Tax Credits'!T33*R110","v":0},{"$f":"+'Tax Credits'!U33*S110","v":0},{"$f":"+'Tax Credits'!V33*T110","v":0},{"$f":"+'Tax Credits'!W33*U110","v":0},{"$f":"+'Tax Credits'!X33*V110","v":0},{"$f":"+'Tax Credits'!Y33*W110","v":0},{"$f":"+'Tax Credits'!Z33*X110","v":0},{"$f":"+'Tax Credits'!AA33*Y110","v":0},{"$f":"+'Tax Credits'!AB33*Z110","v":0},{"$f":"+'Tax Credits'!AC33*AA110","v":0},{"$f":"+'Tax Credits'!AD33*AB110","v":0},{"$f":"+'Tax Credits'!AE33*AC110","v":0},{"$f":"+'Tax Credits'!AF33*AD110","v":0},{"$f":"+'Tax Credits'!AG33*AE110","v":0}]
[{"$f":"+A21","v":{"$error":"#REF!"}},{"$f":"+'Tax Credits'!D42*B110","v":0},{"$f":"+'Tax Credits'!E42*C110","v":0},{"$f":"+'Tax Credits'!F42*D110","v":0},{"$f":"+'Tax Credits'!G42*E110","v":0},{"$f":"+'Tax Credits'!H42*F110","v":0},{"$f":"+'Tax Credits'!I42*G110","v":0},{"$f":"+'Tax Credits'!J42*H110","v":0},{"$f":"+'Tax Credits'!K42*I110","v":0},{"$f":"+'Tax Credits'!L42*J110","v":0},{"$f":"+'Tax Credits'!M42*K110","v":0},{"$f":"+'Tax Credits'!N42*L110","v":0},{"$f":"+'Tax Credits'!O42*M110","v":0},{"$f":"+'Tax Credits'!P42*N110","v":0},{"$f":"+'Tax Credits'!Q42*O110","v":0},{"$f":"+'Tax Credits'!R42*P110","v":0},{"$f":"+'Tax Credits'!S42*Q110","v":0},{"$f":"+'Tax Credits'!T42*R110","v":0},{"$f":"+'Tax Credits'!U42*S110","v":0},{"$f":"+'Tax Credits'!V42*T110","v":0},{"$f":"+'Tax Credits'!W42*U110","v":0},{"$f":"+'Tax Credits'!X42*V110","v":0},{"$f":"+'Tax Credits'!Y42*W110","v":0},{"$f":"+'Tax Credits'!Z42*X110","v":0},{"$f":"+'Tax Credits'!AA42*Y110","v":0},{"$f":"+'Tax Credits'!AB42*Z110","v":0},{"$f":"+'Tax Credits'!AC42*AA110","v":0},{"$f":"+'Tax Credits'!AD42*AB110","v":0},{"$f":"+'Tax Credits'!AE42*AC110","v":0},{"$f":"+'Tax Credits'!AF42*AD110","v":0},{"$f":"+'Tax Credits'!AG42*AE110","v":0}]
[]
["Return on Equity",1,{"$f":"+B126+1","v":2},{"$f":"+C126+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S126+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Net profit (after taxes)",{"$f":"+'O_IncomeStatement (SH)'!C20","v":50690.4451662301},{"$f":"+'O_IncomeStatement (SH)'!D20","v":51967.596358384028},{"$f":"+'O_IncomeStatement (SH)'!E20","v":54464.050198204524},{"$f":"+'O_IncomeStatement (SH)'!F20","v":57043.006505667996},{"$f":"+'O_IncomeStatement (SH)'!G20","v":59707.12606520149},{"$f":"+'O_IncomeStatement (SH)'!H20","v":62397.559346287097},{"$f":"+'O_IncomeStatement (SH)'!I20","v":64514.548440075596},{"$f":"+'O_IncomeStatement (SH)'!J20","v":66518.505915896691},{"$f":"+'O_IncomeStatement (SH)'!K20","v":68581.135624027578},{"$f":"+'O_IncomeStatement (SH)'!L20","v":70703.991310533951},{"$f":"+'O_IncomeStatement (SH)'!M20","v":72888.659787757744},{"$f":"+'O_IncomeStatement (SH)'!N20","v":75136.761195638581},{"$f":"+'O_IncomeStatement (SH)'!O20","v":77449.949234893837},{"$f":"+'O_IncomeStatement (SH)'!P20","v":79829.911369531328},{"$f":"+'O_IncomeStatement (SH)'!Q20","v":82278.368996017583},{"$f":"+'O_IncomeStatement (SH)'!R20","v":84797.077576265161},{"$f":"+'O_IncomeStatement (SH)'!S20","v":87387.826731433874},{"$f":"+'O_IncomeStatement (SH)'!T20","v":90052.440293364823},{"$f":"+'O_IncomeStatement (SH)'!U20","v":92792.776310280999},{"$f":"+'O_IncomeStatement (SH)'!V20","v":95610.727003190797},{"$f":"+'O_IncomeStatement (SH)'!W20","v":98508.218669229158},{"$f":"+'O_IncomeStatement (SH)'!X20","v":101487.21152795157},{"$f":"+'O_IncomeStatement (SH)'!Y20","v":104549.69950637262},{"$f":"+'O_IncomeStatement (SH)'!Z20","v":107697.70995830047},{"$f":"+'O_IncomeStatement (SH)'!AA20","v":110933.30331326985},{"$f":"+'O_IncomeStatement (SH)'!AB20","v":114258.57265011279},{"$f":"+'O_IncomeStatement (SH)'!AC20","v":117675.64318992977},{"$f":"+'O_IncomeStatement (SH)'!AD20","v":121186.67170293578},{"$f":"+'O_IncomeStatement (SH)'!AE20","v":124793.84582334885},{"$f":"+'O_IncomeStatement (SH)'!AF20","v":128499.38326617169}]
["New Equity Contributions",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0}]
["Equity (accumlated)",{"$f":"+B128","v":0},{"$f":"+B129+C128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S129+T128","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ROE (annual)",{"$f":"IF(B129>0,IF(B129>0,B127/B129,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF(C129>0,IF(C129>0,C127/C129,\"N/A\"),\"N/A\")","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(T129>0,IF(T129>0,T127/T129,\"N/A\"),\"N/A\")","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(AD129>0,IF(AD129>0,AD127/AD129,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF(AE129>0,IF(AE129>0,AE127/AE129,\"N/A\"),\"N/A\")","v":"N/A"}]
[]
[]
["Levelised Selling Price",1,{"$f":"+B133+1","v":2},{"$f":"+C133+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S133+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["COST (inc. credits and incentives)"]
["Cost of Sales",{"$f":"+'O_IncomeStatement (Tax)'!C10","v":53640},{"$f":"+'O_IncomeStatement (Tax)'!D10","v":55322.74},{"$f":"+'O_IncomeStatement (Tax)'!E10","v":57055.506539999988},{"$f":"+'O_IncomeStatement (Tax)'!F10","v":58839.661748740014},{"$f":"+'O_IncomeStatement (Tax)'!G10","v":60676.598786473733},{"$f":"+'O_IncomeStatement (Tax)'!H10","v":62567.742229692944},{"$f":"+'O_IncomeStatement (Tax)'!I10","v":64514.548440075596},{"$f":"+'O_IncomeStatement (Tax)'!J10","v":66518.505915896691},{"$f":"+'O_IncomeStatement (Tax)'!K10","v":68581.135624027578},{"$f":"+'O_IncomeStatement (Tax)'!L10","v":70703.991310533951},{"$f":"+'O_IncomeStatement (Tax)'!M10","v":72888.659787757744},{"$f":"+'O_IncomeStatement (Tax)'!N10","v":75136.761195638581},{"$f":"+'O_IncomeStatement (Tax)'!O10","v":77449.949234893837},{"$f":"+'O_IncomeStatement (Tax)'!P10","v":79829.911369531328},{"$f":"+'O_IncomeStatement (Tax)'!Q10","v":82278.368996017583},{"$f":"+'O_IncomeStatement (Tax)'!R10","v":84797.077576265161},{"$f":"+'O_IncomeStatement (Tax)'!S10","v":87387.826731433874},{"$f":"+'O_IncomeStatement (Tax)'!T10","v":90052.440293364823},{"$f":"+'O_IncomeStatement (Tax)'!U10","v":92792.776310280999},{"$f":"+'O_IncomeStatement (Tax)'!V10","v":95610.727003190797},{"$f":"+'O_IncomeStatement (Tax)'!W10","v":98508.218669229158},{"$f":"+'O_IncomeStatement (Tax)'!X10","v":101487.21152795157},{"$f":"+'O_IncomeStatement (Tax)'!Y10","v":104549.69950637262},{"$f":"+'O_IncomeStatement (Tax)'!Z10","v":107697.70995830047},{"$f":"+'O_IncomeStatement (Tax)'!AA10","v":110933.30331326985},{"$f":"+'O_IncomeStatement (Tax)'!AB10","v":114258.57265011279},{"$f":"+'O_IncomeStatement (Tax)'!AC10","v":117675.64318992977},{"$f":"+'O_IncomeStatement (Tax)'!AD10","v":121186.67170293578},{"$f":"+'O_IncomeStatement (Tax)'!AE10","v":124793.84582334885},{"$f":"+'O_IncomeStatement (Tax)'!AF10","v":128499.38326617169}]
["Operating Expenses",{"$f":"+'O_IncomeStatement (Tax)'!C12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF12","v":0}]
["Depreciation",{"$f":"+'O_IncomeStatement (Tax)'!C14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF14","v":0}]
["Interest Expense (less interest income)",{"$f":"+'O_IncomeStatement (Tax)'!C16+'O_IncomeStatement (Tax)'!C17","v":-1949.5548337699022},{"$f":"+'O_IncomeStatement (Tax)'!D16+'O_IncomeStatement (Tax)'!D17","v":-3355.1436416159695},{"$f":"+'O_IncomeStatement (Tax)'!E16+'O_IncomeStatement (Tax)'!E17","v":-2591.4563417954628},{"$f":"+'O_IncomeStatement (Tax)'!F16+'O_IncomeStatement (Tax)'!F17","v":-1796.6552430720205},{"$f":"+'O_IncomeStatement (Tax)'!G16+'O_IncomeStatement (Tax)'!G17","v":-969.47272127224005},{"$f":"+'O_IncomeStatement (Tax)'!H16+'O_IncomeStatement (Tax)'!H17","v":-170.18288340584752},{"$f":"+'O_IncomeStatement (Tax)'!I16+'O_IncomeStatement (Tax)'!I17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J16+'O_IncomeStatement (Tax)'!J17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K16+'O_IncomeStatement (Tax)'!K17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L16+'O_IncomeStatement (Tax)'!L17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M16+'O_IncomeStatement (Tax)'!M17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N16+'O_IncomeStatement (Tax)'!N17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O16+'O_IncomeStatement (Tax)'!O17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P16+'O_IncomeStatement (Tax)'!P17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q16+'O_IncomeStatement (Tax)'!Q17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R16+'O_IncomeStatement (Tax)'!R17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S16+'O_IncomeStatement (Tax)'!S17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T16+'O_IncomeStatement (Tax)'!T17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U16+'O_IncomeStatement (Tax)'!U17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V16+'O_IncomeStatement (Tax)'!V17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W16+'O_IncomeStatement (Tax)'!W17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X16+'O_IncomeStatement (Tax)'!X17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y16+'O_IncomeStatement (Tax)'!Y17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z16+'O_IncomeStatement (Tax)'!Z17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA16+'O_IncomeStatement (Tax)'!AA17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB16+'O_IncomeStatement (Tax)'!AB17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC16+'O_IncomeStatement (Tax)'!AC17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD16+'O_IncomeStatement (Tax)'!AD17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE16+'O_IncomeStatement (Tax)'!AE17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF16+'O_IncomeStatement (Tax)'!AF17","v":0}]
["Finance Charges",{"$f":"+'O_IncomeStatement (Tax)'!C18","v":-1000},{"$f":"+'O_IncomeStatement (Tax)'!D18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF18","v":0}]
[{"$f":"+'Prod Incentives'!E16","v":"State Production Incentive, Electricity"},{"$f":"+'Prod Incentives'!G22","v":0},{"$f":"+'Prod Incentives'!H22","v":0},{"$f":"+'Prod Incentives'!I22","v":0},{"$f":"+'Prod Incentives'!J22","v":0},{"$f":"+'Prod Incentives'!K22","v":0},{"$f":"+'Prod Incentives'!L22","v":0},{"$f":"+'Prod Incentives'!M22","v":0},{"$f":"+'Prod Incentives'!N22","v":0},{"$f":"+'Prod Incentives'!O22","v":0},{"$f":"+'Prod Incentives'!P22","v":0},{"$f":"+'Prod Incentives'!Q22","v":0},{"$f":"+'Prod Incentives'!R22","v":0},{"$f":"+'Prod Incentives'!S22","v":0},{"$f":"+'Prod Incentives'!T22","v":0},{"$f":"+'Prod Incentives'!U22","v":0},{"$f":"+'Prod Incentives'!V22","v":0},{"$f":"+'Prod Incentives'!W22","v":0},{"$f":"+'Prod Incentives'!X22","v":0},{"$f":"+'Prod Incentives'!Y22","v":0},{"$f":"+'Prod Incentives'!Z22","v":0},{"$f":"+'Prod Incentives'!AA22","v":0},{"$f":"+'Prod Incentives'!AB22","v":0},{"$f":"+'Prod Incentives'!AC22","v":0},{"$f":"+'Prod Incentives'!AD22","v":0},{"$f":"+'Prod Incentives'!AE22","v":0},{"$f":"+'Prod Incentives'!AF22","v":0},{"$f":"+'Prod Incentives'!AG22","v":0},{"$f":"+'Prod Incentives'!AH22","v":0},{"$f":"+'Prod Incentives'!AI22","v":0},{"$f":"+'Prod Incentives'!AJ22","v":0}]
[{"$f":"+'Prod Incentives'!E24","v":"State Production Incentive, Thermal Savings"},{"$f":"+'Prod Incentives'!G30","v":0},{"$f":"+'Prod Incentives'!H30","v":0},{"$f":"+'Prod Incentives'!I30","v":0},{"$f":"+'Prod Incentives'!J30","v":0},{"$f":"+'Prod Incentives'!K30","v":0},{"$f":"+'Prod Incentives'!L30","v":0},{"$f":"+'Prod Incentives'!M30","v":0},{"$f":"+'Prod Incentives'!N30","v":0},{"$f":"+'Prod Incentives'!O30","v":0},{"$f":"+'Prod Incentives'!P30","v":0},{"$f":"+'Prod Incentives'!Q30","v":0},{"$f":"+'Prod Incentives'!R30","v":0},{"$f":"+'Prod Incentives'!S30","v":0},{"$f":"+'Prod Incentives'!T30","v":0},{"$f":"+'Prod Incentives'!U30","v":0},{"$f":"+'Prod Incentives'!V30","v":0},{"$f":"+'Prod Incentives'!W30","v":0},{"$f":"+'Prod Incentives'!X30","v":0},{"$f":"+'Prod Incentives'!Y30","v":0},{"$f":"+'Prod Incentives'!Z30","v":0},{"$f":"+'Prod Incentives'!AA30","v":0},{"$f":"+'Prod Incentives'!AB30","v":0},{"$f":"+'Prod Incentives'!AC30","v":0},{"$f":"+'Prod Incentives'!AD30","v":0},{"$f":"+'Prod Incentives'!AE30","v":0},{"$f":"+'Prod Incentives'!AF30","v":0},{"$f":"+'Prod Incentives'!AG30","v":0},{"$f":"+'Prod Incentives'!AH30","v":0},{"$f":"+'Prod Incentives'!AI30","v":0},{"$f":"+'Prod Incentives'!AJ30","v":0}]
[{"$f":"+'Tax Credits'!B32","v":"Federal Production Tax Credit"},{"$f":"+'Tax Credits'!D38","v":0},{"$f":"+'Tax Credits'!E38","v":0},{"$f":"+'Tax Credits'!F38","v":0},{"$f":"+'Tax Credits'!G38","v":0},{"$f":"+'Tax Credits'!H38","v":0},{"$f":"+'Tax Credits'!I38","v":0},{"$f":"+'Tax Credits'!J38","v":0},{"$f":"+'Tax Credits'!K38","v":0},{"$f":"+'Tax Credits'!L38","v":0},{"$f":"+'Tax Credits'!M38","v":0},{"$f":"+'Tax Credits'!N38","v":0},{"$f":"+'Tax Credits'!O38","v":0},{"$f":"+'Tax Credits'!P38","v":0},{"$f":"+'Tax Credits'!Q38","v":0},{"$f":"+'Tax Credits'!R38","v":0},{"$f":"+'Tax Credits'!S38","v":0},{"$f":"+'Tax Credits'!T38","v":0},{"$f":"+'Tax Credits'!U38","v":0},{"$f":"+'Tax Credits'!V38","v":0},{"$f":"+'Tax Credits'!W38","v":0},{"$f":"+'Tax Credits'!X38","v":0},{"$f":"+'Tax Credits'!Y38","v":0},{"$f":"+'Tax Credits'!Z38","v":0},{"$f":"+'Tax Credits'!AA38","v":0},{"$f":"+'Tax Credits'!AB38","v":0},{"$f":"+'Tax Credits'!AC38","v":0},{"$f":"+'Tax Credits'!AD38","v":0},{"$f":"+'Tax Credits'!AE38","v":0},{"$f":"+'Tax Credits'!AF38","v":0},{"$f":"+'Tax Credits'!AG38","v":0}]
[{"$f":"+'Tax Credits'!B41","v":"State Production Tax Credit 1"},{"$f":"+'Tax Credits'!D47","v":0},{"$f":"+'Tax Credits'!E47","v":0},{"$f":"+'Tax Credits'!F47","v":0},{"$f":"+'Tax Credits'!G47","v":0},{"$f":"+'Tax Credits'!H47","v":0},{"$f":"+'Tax Credits'!I47","v":0},{"$f":"+'Tax Credits'!J47","v":0},{"$f":"+'Tax Credits'!K47","v":0},{"$f":"+'Tax Credits'!L47","v":0},{"$f":"+'Tax Credits'!M47","v":0},{"$f":"+'Tax Credits'!N47","v":0},{"$f":"+'Tax Credits'!O47","v":0},{"$f":"+'Tax Credits'!P47","v":0},{"$f":"+'Tax Credits'!Q47","v":0},{"$f":"+'Tax Credits'!R47","v":0},{"$f":"+'Tax Credits'!S47","v":0},{"$f":"+'Tax Credits'!T47","v":0},{"$f":"+'Tax Credits'!U47","v":0},{"$f":"+'Tax Credits'!V47","v":0},{"$f":"+'Tax Credits'!W47","v":0},{"$f":"+'Tax Credits'!X47","v":0},{"$f":"+'Tax Credits'!Y47","v":0},{"$f":"+'Tax Credits'!Z47","v":0},{"$f":"+'Tax Credits'!AA47","v":0},{"$f":"+'Tax Credits'!AB47","v":0},{"$f":"+'Tax Credits'!AC47","v":0},{"$f":"+'Tax Credits'!AD47","v":0},{"$f":"+'Tax Credits'!AE47","v":0},{"$f":"+'Tax Credits'!AF47","v":0},{"$f":"+'Tax Credits'!AG47","v":0}]
["Income taxes",{"$f":"-'Taxes & Fees'!C53","v":0},{"$f":"-'Taxes & Fees'!D53","v":0},{"$f":"-'Taxes & Fees'!E53","v":0},{"$f":"-'Taxes & Fees'!F53","v":0},{"$f":"-'Taxes & Fees'!G53","v":0},{"$f":"-'Taxes & Fees'!H53","v":0},{"$f":"-'Taxes & Fees'!I53","v":0},{"$f":"-'Taxes & Fees'!J53","v":0},{"$f":"-'Taxes & Fees'!K53","v":0},{"$f":"-'Taxes & Fees'!L53","v":0},{"$f":"-'Taxes & Fees'!M53","v":0},{"$f":"-'Taxes & Fees'!N53","v":0},{"$f":"-'Taxes & Fees'!O53","v":0},{"$f":"-'Taxes & Fees'!P53","v":0},{"$f":"-'Taxes & Fees'!Q53","v":0},{"$f":"-'Taxes & Fees'!R53","v":0},{"$f":"-'Taxes & Fees'!S53","v":0},{"$f":"-'Taxes & Fees'!T53","v":0},{"$f":"-'Taxes & Fees'!U53","v":0},{"$f":"-'Taxes & Fees'!V53","v":0},{"$f":"-'Taxes & Fees'!W53","v":0},{"$f":"-'Taxes & Fees'!X53","v":0},{"$f":"-'Taxes & Fees'!Y53","v":0},{"$f":"-'Taxes & Fees'!Z53","v":0},{"$f":"-'Taxes & Fees'!AA53","v":0},{"$f":"-'Taxes & Fees'!AB53","v":0},{"$f":"-'Taxes & Fees'!AC53","v":0},{"$f":"-'Taxes & Fees'!AD53","v":0},{"$f":"-'Taxes & Fees'!AE53","v":0},{"$f":"-'Taxes & Fees'!AF53","v":0}]
["Franchise fees + royalty payments",{"$f":"-'Taxes & Fees'!C61-'Taxes & Fees'!C77","v":0},{"$f":"-'Taxes & Fees'!D61-'Taxes & Fees'!D77","v":0},{"$f":"-'Taxes & Fees'!E61-'Taxes & Fees'!E77","v":0},{"$f":"-'Taxes & Fees'!F61-'Taxes & Fees'!F77","v":0},{"$f":"-'Taxes & Fees'!G61-'Taxes & Fees'!G77","v":0},{"$f":"-'Taxes & Fees'!H61-'Taxes & Fees'!H77","v":0},{"$f":"-'Taxes & Fees'!I61-'Taxes & Fees'!I77","v":0},{"$f":"-'Taxes & Fees'!J61-'Taxes & Fees'!J77","v":0},{"$f":"-'Taxes & Fees'!K61-'Taxes & Fees'!K77","v":0},{"$f":"-'Taxes & Fees'!L61-'Taxes & Fees'!L77","v":0},{"$f":"-'Taxes & Fees'!M61-'Taxes & Fees'!M77","v":0},{"$f":"-'Taxes & Fees'!N61-'Taxes & Fees'!N77","v":0},{"$f":"-'Taxes & Fees'!O61-'Taxes & Fees'!O77","v":0},{"$f":"-'Taxes & Fees'!P61-'Taxes & Fees'!P77","v":0},{"$f":"-'Taxes & Fees'!Q61-'Taxes & Fees'!Q77","v":0},{"$f":"-'Taxes & Fees'!R61-'Taxes & Fees'!R77","v":0},{"$f":"-'Taxes & Fees'!S61-'Taxes & Fees'!S77","v":0},{"$f":"-'Taxes & Fees'!T61-'Taxes & Fees'!T77","v":0},{"$f":"-'Taxes & Fees'!U61-'Taxes & Fees'!U77","v":0},{"$f":"-'Taxes & Fees'!V61-'Taxes & Fees'!V77","v":0},{"$f":"-'Taxes & Fees'!W61-'Taxes & Fees'!W77","v":0},{"$f":"-'Taxes & Fees'!X61-'Taxes & Fees'!X77","v":0},{"$f":"-'Taxes & Fees'!Y61-'Taxes & Fees'!Y77","v":0},{"$f":"-'Taxes & Fees'!Z61-'Taxes & Fees'!Z77","v":0},{"$f":"-'Taxes & Fees'!AA61-'Taxes & Fees'!AA77","v":0},{"$f":"-'Taxes & Fees'!AB61-'Taxes & Fees'!AB77","v":0},{"$f":"-'Taxes & Fees'!AC61-'Taxes & Fees'!AC77","v":0},{"$f":"-'Taxes & Fees'!AD61-'Taxes & Fees'!AD77","v":0},{"$f":"-'Taxes & Fees'!AE61-'Taxes & Fees'!AE77","v":0},{"$f":"-'Taxes & Fees'!AF61-'Taxes & Fees'!AF77","v":0}]
[]
[]
["Total Costs",{"$f":"SUM(B135:B145)-B137","v":50690.4451662301},{"$f":"SUM(C135:C145)-C137","v":51967.596358384028},54464.050198204524,57043.006505667996,59707.12606520149,62397.559346287097,64514.548440075596,66518.505915896691,68581.135624027578,70703.991310533951,72888.659787757744,75136.761195638581,77449.949234893837,79829.911369531328,82278.368996017583,84797.077576265161,87387.826731433874,90052.440293364823,92792.776310280999,95610.727003190797,98508.218669229158,101487.21152795157,104549.69950637262,107697.70995830047,110933.30331326985,114258.57265011279,117675.64318992977,121186.67170293578,124793.84582334885,128499.38326617169]
["Present Value Factor",{"$f":"1/(1+Discount_rate)^(B133-1)","v":1},0.95238095238095233,0.90702947845804982,0.86383759853147601,0.82270247479188197,0.78352616646845896,0.74621539663662761,0.71068133013012147,0.67683936202868722,0.64460891621779726,0.61391325354075932,0.5846792890864374,0.5568374181775595,0.53032135064529462,0.50506795299551888,0.48101709809097021,0.45811152199140021,0.43629668761085727,0.41552065486748313,0.39573395701665059,0.37688948287300061,0.35894236464095297,0.3418498710866219,0.32557130579678267,0.31006791028265024,0.29530277169776209,0.28124073495024959,0.2678483190002377,0.25509363714308358,0.24294632108865097]
["Total Costs (Present Value)",{"$f":"+B148*B149","v":50690.4451662301},{"$f":"+C148*C149","v":49492.948912746688},49400.499045990495,49275.893752871605,49121.200376552144,48890.120471584494,48141.749353043939,47273.460262577813,46418.412082969699,45576.423210955843,44747.314276527868,43930.908120123378,43127.029769941335,42335.506419384015,41556.16740462857,40788.844182329951,40033.370307457939,39289.581411269566,{"$f":"+T148*T149","v":38557.315179419835},37836.41133021142,37126.711592986241,36428.059686659515,35740.301298398539,35063.284062447048,34396.857539096978,33740.873193808424,33095.184376479185,32459.646300865024,{"$f":"+AD148*AD149","v":31834.11602415127},{"$f":"+AE148*AE149","v":31218.452426676969}]
[]
["Investments",{"$f":"-'Capital Expenditures'!D82","v":-708743},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B100","v":323430.75},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0}]
["Investments (PV)",{"$f":"+(B152+B153)*B149","v":-385312.25},{"$f":"+(C152+C153)*C149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(T152+T153)*T149","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AD152+AD153)*AD149","v":0},{"$f":"+(AE152+AE153)*AE149","v":0}]
["Cumulative Total Costs (PV)",{"$f":"+B154+B150","v":-334621.80483376991},{"$f":"+B155+C150+C154","v":-285128.85592102323},{"$f":"+C155+D150+D154","v":-235728.35687503274},-186452.46312216113,-137331.26274560898,-88441.142274024489,-40299.39292098055,6974.0673415972633,53392.479424566962,98968.902635522798,143716.21691205067,187647.12503217405,230774.1548021154,273109.66122149944,314665.82862612803,355454.67280845798,395488.04311591591,434777.62452718546,473334.93970660528,511171.35103681672,548298.06262980297,584726.12231646245,620466.42361486098,655529.707677308,689926.56521640497,723667.43841021345,756762.62278669258,789222.26908755756,821056.38511170889,852274.83753838588]
["Annuity Factor",{"$f":"(1-(1/(1+Discount_rate)^B133))/Discount_rate","v":0.95238095238095344},1.8594104308390036,2.7232480293704797,3.5459505041623607,4.3294766706308208,5.0756920672674477,5.7863733973975702,6.4632127594262556,7.1078216756440549,7.7217349291848132,8.3064142182712519,8.8632516364488101,9.3935729870941067,9.8986409400896225,10.379658038180594,10.837769560171994,11.274066247782853,11.689586902650337,12.085320859666988,12.462210342539986,12.821152707180939,13.163002578267561,13.488573884064348,13.798641794346995,14.093944566044758,14.375185300995007,14.643033619995247,14.898127257138327,15.14107357822698,15.372451026882835]
["Annulized Payment Factor",{"$f":"1/B156","v":1.0499999999999989},{"$f":"1/C156","v":0.53780487804878008},0.36720856463124485,0.28201183260346274,0.23097479812826807,0.19701746811018828,0.1728198184461707,0.15472181362768117,0.14069007997578778,0.1295045749654567,0.12038889149066805,0.11282541002081539,0.10645576516772763,0.10102396945726026,9.6342287609244376E-2,9.226990797764574E-2,8.8699141731286082E-2,8.5546222319736007E-2,{"$f":"1/T156","v":8.2745010381756232E-2},8.0242587190691314E-2,7.7996107123809139E-2,7.5970508556385485E-2,7.4136821920174872E-2,7.2470900752687001E-2,7.0952457299229624E-2,6.9564320672150431E-2,6.8291859866693699E-2,6.7122530418771753E-2,{"$f":"1/AD156","v":6.6045514859528212E-2},{"$f":"1/AE156","v":6.5051435080276596E-2}]
[]
[{"$f":"+'Sales & Savings'!E16","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$16=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B17","v":0},{"$f":"+'Cost Allocation'!C17","v":0},{"$f":"+'Cost Allocation'!D17","v":0},{"$f":"+'Cost Allocation'!E17","v":0},{"$f":"+'Cost Allocation'!F17","v":0},{"$f":"+'Cost Allocation'!G17","v":0},{"$f":"+'Cost Allocation'!H17","v":0},{"$f":"+'Cost Allocation'!I17","v":0},{"$f":"+'Cost Allocation'!J17","v":0},{"$f":"+'Cost Allocation'!K17","v":0},{"$f":"+'Cost Allocation'!L17","v":0},{"$f":"+'Cost Allocation'!M17","v":0},{"$f":"+'Cost Allocation'!N17","v":0},{"$f":"+'Cost Allocation'!O17","v":0},{"$f":"+'Cost Allocation'!P17","v":0},{"$f":"+'Cost Allocation'!Q17","v":0},{"$f":"+'Cost Allocation'!R17","v":0},{"$f":"+'Cost Allocation'!S17","v":0},{"$f":"+'Cost Allocation'!T17","v":0},{"$f":"+'Cost Allocation'!U17","v":0},{"$f":"+'Cost Allocation'!V17","v":0},{"$f":"+'Cost Allocation'!W17","v":0},{"$f":"+'Cost Allocation'!X17","v":0},{"$f":"+'Cost Allocation'!Y17","v":0},{"$f":"+'Cost Allocation'!Z17","v":0},{"$f":"+'Cost Allocation'!AA17","v":0},{"$f":"+'Cost Allocation'!AB17","v":0},{"$f":"+'Cost Allocation'!AC17","v":0},{"$f":"+'Cost Allocation'!AD17","v":0},{"$f":"+'Cost Allocation'!AE17","v":0}]
["Units Produced ",{"$f":"+B160*'Sales & Savings'!G17","v":0},{"$f":"+C160*'Sales & Savings'!H17","v":0},{"$f":"+D160*'Sales & Savings'!I17","v":0},{"$f":"+E160*'Sales & Savings'!J17","v":0},{"$f":"+F160*'Sales & Savings'!K17","v":0},{"$f":"+G160*'Sales & Savings'!L17","v":0},{"$f":"+H160*'Sales & Savings'!M17","v":0},{"$f":"+I160*'Sales & Savings'!N17","v":0},{"$f":"+J160*'Sales & Savings'!O17","v":0},{"$f":"+K160*'Sales & Savings'!P17","v":0},{"$f":"+L160*'Sales & Savings'!Q17","v":0},{"$f":"+M160*'Sales & Savings'!R17","v":0},{"$f":"+N160*'Sales & Savings'!S17","v":0},{"$f":"+O160*'Sales & Savings'!T17","v":0},{"$f":"+P160*'Sales & Savings'!U17","v":0},{"$f":"+Q160*'Sales & Savings'!V17","v":0},{"$f":"+R160*'Sales & Savings'!W17","v":0},{"$f":"+S160*'Sales & Savings'!X17","v":0},{"$f":"+T160*'Sales & Savings'!Y17","v":0},{"$f":"+U160*'Sales & Savings'!Z17","v":0},{"$f":"+V160*'Sales & Savings'!AA17","v":0},{"$f":"+W160*'Sales & Savings'!AB17","v":0},{"$f":"+X160*'Sales & Savings'!AC17","v":0},{"$f":"+Y160*'Sales & Savings'!AD17","v":0},{"$f":"+Z160*'Sales & Savings'!AE17","v":0},{"$f":"+AA160*'Sales & Savings'!AF17","v":0},{"$f":"+AB160*'Sales & Savings'!AG17","v":0},{"$f":"+AC160*'Sales & Savings'!AH17","v":0},{"$f":"+AD160*'Sales & Savings'!AI17","v":0},{"$f":"+AE160*'Sales & Savings'!AJ17","v":0}]
["Cumulative Units Produced",{"$f":"+B162","v":0},{"$f":"+B163+C162","v":0},{"$f":"+C163+D162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S163+T162","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B163>0,-B161*B$155*B$157/(B163/B$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E23","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$23=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B18","v":0},{"$f":"+'Cost Allocation'!C18","v":0},{"$f":"+'Cost Allocation'!D18","v":0},{"$f":"+'Cost Allocation'!E18","v":0},{"$f":"+'Cost Allocation'!F18","v":0},{"$f":"+'Cost Allocation'!G18","v":0},{"$f":"+'Cost Allocation'!H18","v":0},{"$f":"+'Cost Allocation'!I18","v":0},{"$f":"+'Cost Allocation'!J18","v":0},{"$f":"+'Cost Allocation'!K18","v":0},{"$f":"+'Cost Allocation'!L18","v":0},{"$f":"+'Cost Allocation'!M18","v":0},{"$f":"+'Cost Allocation'!N18","v":0},{"$f":"+'Cost Allocation'!O18","v":0},{"$f":"+'Cost Allocation'!P18","v":0},{"$f":"+'Cost Allocation'!Q18","v":0},{"$f":"+'Cost Allocation'!R18","v":0},{"$f":"+'Cost Allocation'!S18","v":0},{"$f":"+'Cost Allocation'!T18","v":0},{"$f":"+'Cost Allocation'!U18","v":0},{"$f":"+'Cost Allocation'!V18","v":0},{"$f":"+'Cost Allocation'!W18","v":0},{"$f":"+'Cost Allocation'!X18","v":0},{"$f":"+'Cost Allocation'!Y18","v":0},{"$f":"+'Cost Allocation'!Z18","v":0},{"$f":"+'Cost Allocation'!AA18","v":0},{"$f":"+'Cost Allocation'!AB18","v":0},{"$f":"+'Cost Allocation'!AC18","v":0},{"$f":"+'Cost Allocation'!AD18","v":0},{"$f":"+'Cost Allocation'!AE18","v":0}]
["Units Produced ",{"$f":"+B166*'Sales & Savings'!G24","v":0},{"$f":"+C166*'Sales & Savings'!H24","v":0},{"$f":"+D166*'Sales & Savings'!I24","v":0},{"$f":"+E166*'Sales & Savings'!J24","v":0},{"$f":"+F166*'Sales & Savings'!K24","v":0},{"$f":"+G166*'Sales & Savings'!L24","v":0},{"$f":"+H166*'Sales & Savings'!M24","v":0},{"$f":"+I166*'Sales & Savings'!N24","v":0},{"$f":"+J166*'Sales & Savings'!O24","v":0},{"$f":"+K166*'Sales & Savings'!P24","v":0},{"$f":"+L166*'Sales & Savings'!Q24","v":0},{"$f":"+M166*'Sales & Savings'!R24","v":0},{"$f":"+N166*'Sales & Savings'!S24","v":0},{"$f":"+O166*'Sales & Savings'!T24","v":0},{"$f":"+P166*'Sales & Savings'!U24","v":0},{"$f":"+Q166*'Sales & Savings'!V24","v":0},{"$f":"+R166*'Sales & Savings'!W24","v":0},{"$f":"+S166*'Sales & Savings'!X24","v":0},{"$f":"+T166*'Sales & Savings'!Y24","v":0},{"$f":"+U166*'Sales & Savings'!Z24","v":0},{"$f":"+V166*'Sales & Savings'!AA24","v":0},{"$f":"+W166*'Sales & Savings'!AB24","v":0},{"$f":"+X166*'Sales & Savings'!AC24","v":0},{"$f":"+Y166*'Sales & Savings'!AD24","v":0},{"$f":"+Z166*'Sales & Savings'!AE24","v":0},{"$f":"+AA166*'Sales & Savings'!AF24","v":0},{"$f":"+AB166*'Sales & Savings'!AG24","v":0},{"$f":"+AC166*'Sales & Savings'!AH24","v":0},{"$f":"+AD166*'Sales & Savings'!AI24","v":0},{"$f":"+AE166*'Sales & Savings'!AJ24","v":0}]
["Cumulative Units Produced",{"$f":"+B168","v":0},{"$f":"+B169+C168","v":0},{"$f":"+C169+D168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S169+T168","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B169>0,-B167*B$155*B$157/(B169/B$133),0)","v":0},0,0,0,{"$f":"IF(F169>0,-F167*F$155*F$157/(F169/F$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E30","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$30=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B19","v":0},{"$f":"+'Cost Allocation'!C19","v":0},{"$f":"+'Cost Allocation'!D19","v":0},{"$f":"+'Cost Allocation'!E19","v":0},{"$f":"+'Cost Allocation'!F19","v":0},{"$f":"+'Cost Allocation'!G19","v":0},{"$f":"+'Cost Allocation'!H19","v":0},{"$f":"+'Cost Allocation'!I19","v":0},{"$f":"+'Cost Allocation'!J19","v":0},{"$f":"+'Cost Allocation'!K19","v":0},{"$f":"+'Cost Allocation'!L19","v":0},{"$f":"+'Cost Allocation'!M19","v":0},{"$f":"+'Cost Allocation'!N19","v":0},{"$f":"+'Cost Allocation'!O19","v":0},{"$f":"+'Cost Allocation'!P19","v":0},{"$f":"+'Cost Allocation'!Q19","v":0},{"$f":"+'Cost Allocation'!R19","v":0},{"$f":"+'Cost Allocation'!S19","v":0},{"$f":"+'Cost Allocation'!T19","v":0},{"$f":"+'Cost Allocation'!U19","v":0},{"$f":"+'Cost Allocation'!V19","v":0},{"$f":"+'Cost Allocation'!W19","v":0},{"$f":"+'Cost Allocation'!X19","v":0},{"$f":"+'Cost Allocation'!Y19","v":0},{"$f":"+'Cost Allocation'!Z19","v":0},{"$f":"+'Cost Allocation'!AA19","v":0},{"$f":"+'Cost Allocation'!AB19","v":0},{"$f":"+'Cost Allocation'!AC19","v":0},{"$f":"+'Cost Allocation'!AD19","v":0},{"$f":"+'Cost Allocation'!AE19","v":0}]
["Units Produced ",{"$f":"+B172*'Sales & Savings'!G31","v":0},{"$f":"+C172*'Sales & Savings'!H31","v":0},{"$f":"+D172*'Sales & Savings'!I31","v":0},{"$f":"+E172*'Sales & Savings'!J31","v":0},{"$f":"+F172*'Sales & Savings'!K31","v":0},{"$f":"+G172*'Sales & Savings'!L31","v":0},{"$f":"+H172*'Sales & Savings'!M31","v":0},{"$f":"+I172*'Sales & Savings'!N31","v":0},{"$f":"+J172*'Sales & Savings'!O31","v":0},{"$f":"+K172*'Sales & Savings'!P31","v":0},{"$f":"+L172*'Sales & Savings'!Q31","v":0},{"$f":"+M172*'Sales & Savings'!R31","v":0},{"$f":"+N172*'Sales & Savings'!S31","v":0},{"$f":"+O172*'Sales & Savings'!T31","v":0},{"$f":"+P172*'Sales & Savings'!U31","v":0},{"$f":"+Q172*'Sales & Savings'!V31","v":0},{"$f":"+R172*'Sales & Savings'!W31","v":0},{"$f":"+S172*'Sales & Savings'!X31","v":0},{"$f":"+T172*'Sales & Savings'!Y31","v":0},{"$f":"+U172*'Sales & Savings'!Z31","v":0},{"$f":"+V172*'Sales & Savings'!AA31","v":0},{"$f":"+W172*'Sales & Savings'!AB31","v":0},{"$f":"+X172*'Sales & Savings'!AC31","v":0},{"$f":"+Y172*'Sales & Savings'!AD31","v":0},{"$f":"+Z172*'Sales & Savings'!AE31","v":0},{"$f":"+AA172*'Sales & Savings'!AF31","v":0},{"$f":"+AB172*'Sales & Savings'!AG31","v":0},{"$f":"+AC172*'Sales & Savings'!AH31","v":0},{"$f":"+AD172*'Sales & Savings'!AI31","v":0},{"$f":"+AE172*'Sales & Savings'!AJ31","v":0}]
["Cumulative Units Produced",{"$f":"+B174","v":0},{"$f":"+B175+C174","v":0},{"$f":"+C175+D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S175+T174","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B175>0,-B173*B$155*B$157/(B175/B$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E37","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$37=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B20","v":0},{"$f":"+'Cost Allocation'!C20","v":0},{"$f":"+'Cost Allocation'!D20","v":0},{"$f":"+'Cost Allocation'!E20","v":0},{"$f":"+'Cost Allocation'!F20","v":0},{"$f":"+'Cost Allocation'!G20","v":0},{"$f":"+'Cost Allocation'!H20","v":0},{"$f":"+'Cost Allocation'!I20","v":0},{"$f":"+'Cost Allocation'!J20","v":0},{"$f":"+'Cost Allocation'!K20","v":0},{"$f":"+'Cost Allocation'!L20","v":0},{"$f":"+'Cost Allocation'!M20","v":0},{"$f":"+'Cost Allocation'!N20","v":0},{"$f":"+'Cost Allocation'!O20","v":0},{"$f":"+'Cost Allocation'!P20","v":0},{"$f":"+'Cost Allocation'!Q20","v":0},{"$f":"+'Cost Allocation'!R20","v":0},{"$f":"+'Cost Allocation'!S20","v":0},{"$f":"+'Cost Allocation'!T20","v":0},{"$f":"+'Cost Allocation'!U20","v":0},{"$f":"+'Cost Allocation'!V20","v":0},{"$f":"+'Cost Allocation'!W20","v":0},{"$f":"+'Cost Allocation'!X20","v":0},{"$f":"+'Cost Allocation'!Y20","v":0},{"$f":"+'Cost Allocation'!Z20","v":0},{"$f":"+'Cost Allocation'!AA20","v":0},{"$f":"+'Cost Allocation'!AB20","v":0},{"$f":"+'Cost Allocation'!AC20","v":0},{"$f":"+'Cost Allocation'!AD20","v":0},{"$f":"+'Cost Allocation'!AE20","v":0}]
["Units Produced ",{"$f":"+B178*'Sales & Savings'!G38","v":0},{"$f":"+C178*'Sales & Savings'!H38","v":0},{"$f":"+D178*'Sales & Savings'!I38","v":0},{"$f":"+E178*'Sales & Savings'!J38","v":0},{"$f":"+F178*'Sales & Savings'!K38","v":0},{"$f":"+G178*'Sales & Savings'!L38","v":0},{"$f":"+H178*'Sales & Savings'!M38","v":0},{"$f":"+I178*'Sales & Savings'!N38","v":0},{"$f":"+J178*'Sales & Savings'!O38","v":0},{"$f":"+K178*'Sales & Savings'!P38","v":0},{"$f":"+L178*'Sales & Savings'!Q38","v":0},{"$f":"+M178*'Sales & Savings'!R38","v":0},{"$f":"+N178*'Sales & Savings'!S38","v":0},{"$f":"+O178*'Sales & Savings'!T38","v":0},{"$f":"+P178*'Sales & Savings'!U38","v":0},{"$f":"+Q178*'Sales & Savings'!V38","v":0},{"$f":"+R178*'Sales & Savings'!W38","v":0},{"$f":"+S178*'Sales & Savings'!X38","v":0},{"$f":"+T178*'Sales & Savings'!Y38","v":0},{"$f":"+U178*'Sales & Savings'!Z38","v":0},{"$f":"+V178*'Sales & Savings'!AA38","v":0},{"$f":"+W178*'Sales & Savings'!AB38","v":0},{"$f":"+X178*'Sales & Savings'!AC38","v":0},{"$f":"+Y178*'Sales & Savings'!AD38","v":0},{"$f":"+Z178*'Sales & Savings'!AE38","v":0},{"$f":"+AA178*'Sales & Savings'!AF38","v":0},{"$f":"+AB178*'Sales & Savings'!AG38","v":0},{"$f":"+AC178*'Sales & Savings'!AH38","v":0},{"$f":"+AD178*'Sales & Savings'!AI38","v":0},{"$f":"+AE178*'Sales & Savings'!AJ38","v":0}]
["Cumulative Units Produced",{"$f":"+B180","v":0},{"$f":"+B181+C180","v":0},{"$f":"+C181+D180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S181+T180","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B181>0,-B179*B$155*B$157/(B181/B$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E44","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$44=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B21","v":0},{"$f":"+'Cost Allocation'!C21","v":0},{"$f":"+'Cost Allocation'!D21","v":0},{"$f":"+'Cost Allocation'!E21","v":0},{"$f":"+'Cost Allocation'!F21","v":0},{"$f":"+'Cost Allocation'!G21","v":0},{"$f":"+'Cost Allocation'!H21","v":0},{"$f":"+'Cost Allocation'!I21","v":0},{"$f":"+'Cost Allocation'!J21","v":0},{"$f":"+'Cost Allocation'!K21","v":0},{"$f":"+'Cost Allocation'!L21","v":0},{"$f":"+'Cost Allocation'!M21","v":0},{"$f":"+'Cost Allocation'!N21","v":0},{"$f":"+'Cost Allocation'!O21","v":0},{"$f":"+'Cost Allocation'!P21","v":0},{"$f":"+'Cost Allocation'!Q21","v":0},{"$f":"+'Cost Allocation'!R21","v":0},{"$f":"+'Cost Allocation'!S21","v":0},{"$f":"+'Cost Allocation'!T21","v":0},{"$f":"+'Cost Allocation'!U21","v":0},{"$f":"+'Cost Allocation'!V21","v":0},{"$f":"+'Cost Allocation'!W21","v":0},{"$f":"+'Cost Allocation'!X21","v":0},{"$f":"+'Cost Allocation'!Y21","v":0},{"$f":"+'Cost Allocation'!Z21","v":0},{"$f":"+'Cost Allocation'!AA21","v":0},{"$f":"+'Cost Allocation'!AB21","v":0},{"$f":"+'Cost Allocation'!AC21","v":0},{"$f":"+'Cost Allocation'!AD21","v":0},{"$f":"+'Cost Allocation'!AE21","v":0}]
["Units Produced ",{"$f":"+B184*'Sales & Savings'!G45","v":0},{"$f":"+C184*'Sales & Savings'!H45","v":0},{"$f":"+D184*'Sales & Savings'!I45","v":0},{"$f":"+E184*'Sales & Savings'!J45","v":0},{"$f":"+F184*'Sales & Savings'!K45","v":0},{"$f":"+G184*'Sales & Savings'!L45","v":0},{"$f":"+H184*'Sales & Savings'!M45","v":0},{"$f":"+I184*'Sales & Savings'!N45","v":0},{"$f":"+J184*'Sales & Savings'!O45","v":0},{"$f":"+K184*'Sales & Savings'!P45","v":0},{"$f":"+L184*'Sales & Savings'!Q45","v":0},{"$f":"+M184*'Sales & Savings'!R45","v":0},{"$f":"+N184*'Sales & Savings'!S45","v":0},{"$f":"+O184*'Sales & Savings'!T45","v":0},{"$f":"+P184*'Sales & Savings'!U45","v":0},{"$f":"+Q184*'Sales & Savings'!V45","v":0},{"$f":"+R184*'Sales & Savings'!W45","v":0},{"$f":"+S184*'Sales & Savings'!X45","v":0},{"$f":"+T184*'Sales & Savings'!Y45","v":0},{"$f":"+U184*'Sales & Savings'!Z45","v":0},{"$f":"+V184*'Sales & Savings'!AA45","v":0},{"$f":"+W184*'Sales & Savings'!AB45","v":0},{"$f":"+X184*'Sales & Savings'!AC45","v":0},{"$f":"+Y184*'Sales & Savings'!AD45","v":0},{"$f":"+Z184*'Sales & Savings'!AE45","v":0},{"$f":"+AA184*'Sales & Savings'!AF45","v":0},{"$f":"+AB184*'Sales & Savings'!AG45","v":0},{"$f":"+AC184*'Sales & Savings'!AH45","v":0},{"$f":"+AD184*'Sales & Savings'!AI45","v":0},{"$f":"+AE184*'Sales & Savings'!AJ45","v":0}]
["Cumulative Units Produced",{"$f":"+B186","v":0},{"$f":"+B187+C186","v":0},{"$f":"+C187+D186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S187+T186","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B187>0,-B185*B$155*B$157/(B187/B$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E51","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$51=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B22","v":0},{"$f":"+'Cost Allocation'!C22","v":0},{"$f":"+'Cost Allocation'!D22","v":0},{"$f":"+'Cost Allocation'!E22","v":0},{"$f":"+'Cost Allocation'!F22","v":0},{"$f":"+'Cost Allocation'!G22","v":0},{"$f":"+'Cost Allocation'!H22","v":0},{"$f":"+'Cost Allocation'!I22","v":0},{"$f":"+'Cost Allocation'!J22","v":0},{"$f":"+'Cost Allocation'!K22","v":0},{"$f":"+'Cost Allocation'!L22","v":0},{"$f":"+'Cost Allocation'!M22","v":0},{"$f":"+'Cost Allocation'!N22","v":0},{"$f":"+'Cost Allocation'!O22","v":0},{"$f":"+'Cost Allocation'!P22","v":0},{"$f":"+'Cost Allocation'!Q22","v":0},{"$f":"+'Cost Allocation'!R22","v":0},{"$f":"+'Cost Allocation'!S22","v":0},{"$f":"+'Cost Allocation'!T22","v":0},{"$f":"+'Cost Allocation'!U22","v":0},{"$f":"+'Cost Allocation'!V22","v":0},{"$f":"+'Cost Allocation'!W22","v":0},{"$f":"+'Cost Allocation'!X22","v":0},{"$f":"+'Cost Allocation'!Y22","v":0},{"$f":"+'Cost Allocation'!Z22","v":0},{"$f":"+'Cost Allocation'!AA22","v":0},{"$f":"+'Cost Allocation'!AB22","v":0},{"$f":"+'Cost Allocation'!AC22","v":0},{"$f":"+'Cost Allocation'!AD22","v":0},{"$f":"+'Cost Allocation'!AE22","v":0}]
["Units Produced ",{"$f":"+B190*'Sales & Savings'!G52","v":0},{"$f":"+C190*'Sales & Savings'!H52","v":0},{"$f":"+D190*'Sales & Savings'!I52","v":0},{"$f":"+E190*'Sales & Savings'!J52","v":0},{"$f":"+F190*'Sales & Savings'!K52","v":0},{"$f":"+G190*'Sales & Savings'!L52","v":0},{"$f":"+H190*'Sales & Savings'!M52","v":0},{"$f":"+I190*'Sales & Savings'!N52","v":0},{"$f":"+J190*'Sales & Savings'!O52","v":0},{"$f":"+K190*'Sales & Savings'!P52","v":0},{"$f":"+L190*'Sales & Savings'!Q52","v":0},{"$f":"+M190*'Sales & Savings'!R52","v":0},{"$f":"+N190*'Sales & Savings'!S52","v":0},{"$f":"+O190*'Sales & Savings'!T52","v":0},{"$f":"+P190*'Sales & Savings'!U52","v":0},{"$f":"+Q190*'Sales & Savings'!V52","v":0},{"$f":"+R190*'Sales & Savings'!W52","v":0},{"$f":"+S190*'Sales & Savings'!X52","v":0},{"$f":"+T190*'Sales & Savings'!Y52","v":0},{"$f":"+U190*'Sales & Savings'!Z52","v":0},{"$f":"+V190*'Sales & Savings'!AA52","v":0},{"$f":"+W190*'Sales & Savings'!AB52","v":0},{"$f":"+X190*'Sales & Savings'!AC52","v":0},{"$f":"+Y190*'Sales & Savings'!AD52","v":0},{"$f":"+Z190*'Sales & Savings'!AE52","v":0},{"$f":"+AA190*'Sales & Savings'!AF52","v":0},{"$f":"+AB190*'Sales & Savings'!AG52","v":0},{"$f":"+AC190*'Sales & Savings'!AH52","v":0},{"$f":"+AD190*'Sales & Savings'!AI52","v":0},{"$f":"+AE190*'Sales & Savings'!AJ52","v":0}]
["Cumulative Units Produced",{"$f":"+B192","v":0},{"$f":"+B193+C192","v":0},{"$f":"+C193+D192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S193+T192","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B193>0,-B191*B$155*B$157/(B193/B$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E58:AJ58","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$58=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B23","v":0},{"$f":"+'Cost Allocation'!C23","v":0},{"$f":"+'Cost Allocation'!D23","v":0},{"$f":"+'Cost Allocation'!E23","v":0},{"$f":"+'Cost Allocation'!F23","v":0},{"$f":"+'Cost Allocation'!G23","v":0},{"$f":"+'Cost Allocation'!H23","v":0},{"$f":"+'Cost Allocation'!I23","v":0},{"$f":"+'Cost Allocation'!J23","v":0},{"$f":"+'Cost Allocation'!K23","v":0},{"$f":"+'Cost Allocation'!L23","v":0},{"$f":"+'Cost Allocation'!M23","v":0},{"$f":"+'Cost Allocation'!N23","v":0},{"$f":"+'Cost Allocation'!O23","v":0},{"$f":"+'Cost Allocation'!P23","v":0},{"$f":"+'Cost Allocation'!Q23","v":0},{"$f":"+'Cost Allocation'!R23","v":0},{"$f":"+'Cost Allocation'!S23","v":0},{"$f":"+'Cost Allocation'!T23","v":0},{"$f":"+'Cost Allocation'!U23","v":0},{"$f":"+'Cost Allocation'!V23","v":0},{"$f":"+'Cost Allocation'!W23","v":0},{"$f":"+'Cost Allocation'!X23","v":0},{"$f":"+'Cost Allocation'!Y23","v":0},{"$f":"+'Cost Allocation'!Z23","v":0},{"$f":"+'Cost Allocation'!AA23","v":0},{"$f":"+'Cost Allocation'!AB23","v":0},{"$f":"+'Cost Allocation'!AC23","v":0},{"$f":"+'Cost Allocation'!AD23","v":0},{"$f":"+'Cost Allocation'!AE23","v":0}]
["Units Produced ",{"$f":"+B196*'Sales & Savings'!G59","v":0},{"$f":"+C196*'Sales & Savings'!H59","v":0},{"$f":"+D196*'Sales & Savings'!I59","v":0},{"$f":"+E196*'Sales & Savings'!J59","v":0},{"$f":"+F196*'Sales & Savings'!K59","v":0},{"$f":"+G196*'Sales & Savings'!L59","v":0},{"$f":"+H196*'Sales & Savings'!M59","v":0},{"$f":"+I196*'Sales & Savings'!N59","v":0},{"$f":"+J196*'Sales & Savings'!O59","v":0},{"$f":"+K196*'Sales & Savings'!P59","v":0},{"$f":"+L196*'Sales & Savings'!Q59","v":0},{"$f":"+M196*'Sales & Savings'!R59","v":0},{"$f":"+N196*'Sales & Savings'!S59","v":0},{"$f":"+O196*'Sales & Savings'!T59","v":0},{"$f":"+P196*'Sales & Savings'!U59","v":0},{"$f":"+Q196*'Sales & Savings'!V59","v":0},{"$f":"+R196*'Sales & Savings'!W59","v":0},{"$f":"+S196*'Sales & Savings'!X59","v":0},{"$f":"+T196*'Sales & Savings'!Y59","v":0},{"$f":"+U196*'Sales & Savings'!Z59","v":0},{"$f":"+V196*'Sales & Savings'!AA59","v":0},{"$f":"+W196*'Sales & Savings'!AB59","v":0},{"$f":"+X196*'Sales & Savings'!AC59","v":0},{"$f":"+Y196*'Sales & Savings'!AD59","v":0},{"$f":"+Z196*'Sales & Savings'!AE59","v":0},{"$f":"+AA196*'Sales & Savings'!AF59","v":0},{"$f":"+AB196*'Sales & Savings'!AG59","v":0},{"$f":"+AC196*'Sales & Savings'!AH59","v":0},{"$f":"+AD196*'Sales & Savings'!AI59","v":0},{"$f":"+AE196*'Sales & Savings'!AJ59","v":0}]
["Cumulative Units Produced",{"$f":"+B198","v":0},{"$f":"+B199+C198","v":0},{"$f":"+C199+D198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S199+T198","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B199>0,-B197*B$155*B$157/(B199/B$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E65:AJ65","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$65=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B24","v":0},{"$f":"+'Cost Allocation'!C24","v":0},{"$f":"+'Cost Allocation'!D24","v":0},{"$f":"+'Cost Allocation'!E24","v":0},{"$f":"+'Cost Allocation'!F24","v":0},{"$f":"+'Cost Allocation'!G24","v":0},{"$f":"+'Cost Allocation'!H24","v":0},{"$f":"+'Cost Allocation'!I24","v":0},{"$f":"+'Cost Allocation'!J24","v":0},{"$f":"+'Cost Allocation'!K24","v":0},{"$f":"+'Cost Allocation'!L24","v":0},{"$f":"+'Cost Allocation'!M24","v":0},{"$f":"+'Cost Allocation'!N24","v":0},{"$f":"+'Cost Allocation'!O24","v":0},{"$f":"+'Cost Allocation'!P24","v":0},{"$f":"+'Cost Allocation'!Q24","v":0},{"$f":"+'Cost Allocation'!R24","v":0},{"$f":"+'Cost Allocation'!S24","v":0},{"$f":"+'Cost Allocation'!T24","v":0},{"$f":"+'Cost Allocation'!U24","v":0},{"$f":"+'Cost Allocation'!V24","v":0},{"$f":"+'Cost Allocation'!W24","v":0},{"$f":"+'Cost Allocation'!X24","v":0},{"$f":"+'Cost Allocation'!Y24","v":0},{"$f":"+'Cost Allocation'!Z24","v":0},{"$f":"+'Cost Allocation'!AA24","v":0},{"$f":"+'Cost Allocation'!AB24","v":0},{"$f":"+'Cost Allocation'!AC24","v":0},{"$f":"+'Cost Allocation'!AD24","v":0},{"$f":"+'Cost Allocation'!AE24","v":0}]
["Units Produced ",{"$f":"+B202*'Sales & Savings'!G66","v":0},{"$f":"+C202*'Sales & Savings'!H66","v":0},{"$f":"+D202*'Sales & Savings'!I66","v":0},{"$f":"+E202*'Sales & Savings'!J66","v":0},{"$f":"+F202*'Sales & Savings'!K66","v":0},{"$f":"+G202*'Sales & Savings'!L66","v":0},{"$f":"+H202*'Sales & Savings'!M66","v":0},{"$f":"+I202*'Sales & Savings'!N66","v":0},{"$f":"+J202*'Sales & Savings'!O66","v":0},{"$f":"+K202*'Sales & Savings'!P66","v":0},{"$f":"+L202*'Sales & Savings'!Q66","v":0},{"$f":"+M202*'Sales & Savings'!R66","v":0},{"$f":"+N202*'Sales & Savings'!S66","v":0},{"$f":"+O202*'Sales & Savings'!T66","v":0},{"$f":"+P202*'Sales & Savings'!U66","v":0},{"$f":"+Q202*'Sales & Savings'!V66","v":0},{"$f":"+R202*'Sales & Savings'!W66","v":0},{"$f":"+S202*'Sales & Savings'!X66","v":0},{"$f":"+T202*'Sales & Savings'!Y66","v":0},{"$f":"+U202*'Sales & Savings'!Z66","v":0},{"$f":"+V202*'Sales & Savings'!AA66","v":0},{"$f":"+W202*'Sales & Savings'!AB66","v":0},{"$f":"+X202*'Sales & Savings'!AC66","v":0},{"$f":"+Y202*'Sales & Savings'!AD66","v":0},{"$f":"+Z202*'Sales & Savings'!AE66","v":0},{"$f":"+AA202*'Sales & Savings'!AF66","v":0},{"$f":"+AB202*'Sales & Savings'!AG66","v":0},{"$f":"+AC202*'Sales & Savings'!AH66","v":0},{"$f":"+AD202*'Sales & Savings'!AI66","v":0},{"$f":"+AE202*'Sales & Savings'!AJ66","v":0}]
["Cumulative Units Produced",{"$f":"+B204","v":0},{"$f":"+B205+C204","v":0},{"$f":"+C205+D204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S205+T204","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B205>0,-B203*B$155*B$157/(B205/B$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E72:AJ72","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!D33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!E33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!F33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!G33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!H33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!I33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!J33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!K33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!L33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!M33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!N33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!O33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!P33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!Q33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!R33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!S33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!T33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!U33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!V33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!W33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!X33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!Y33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!Z33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AA33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AB33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AC33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AD33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AE33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AF33,1)","v":1},{"$f":"IF('Sales & Savings'!$D$72=\"True\",General!AG33,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B25","v":0},{"$f":"+'Cost Allocation'!C25","v":0},{"$f":"+'Cost Allocation'!D25","v":0},{"$f":"+'Cost Allocation'!E25","v":0},{"$f":"+'Cost Allocation'!F25","v":0},{"$f":"+'Cost Allocation'!G25","v":0},{"$f":"+'Cost Allocation'!H25","v":0},{"$f":"+'Cost Allocation'!I25","v":0},{"$f":"+'Cost Allocation'!J25","v":0},{"$f":"+'Cost Allocation'!K25","v":0},{"$f":"+'Cost Allocation'!L25","v":0},{"$f":"+'Cost Allocation'!M25","v":0},{"$f":"+'Cost Allocation'!N25","v":0},{"$f":"+'Cost Allocation'!O25","v":0},{"$f":"+'Cost Allocation'!P25","v":0},{"$f":"+'Cost Allocation'!Q25","v":0},{"$f":"+'Cost Allocation'!R25","v":0},{"$f":"+'Cost Allocation'!S25","v":0},{"$f":"+'Cost Allocation'!T25","v":0},{"$f":"+'Cost Allocation'!U25","v":0},{"$f":"+'Cost Allocation'!V25","v":0},{"$f":"+'Cost Allocation'!W25","v":0},{"$f":"+'Cost Allocation'!X25","v":0},{"$f":"+'Cost Allocation'!Y25","v":0},{"$f":"+'Cost Allocation'!Z25","v":0},{"$f":"+'Cost Allocation'!AA25","v":0},{"$f":"+'Cost Allocation'!AB25","v":0},{"$f":"+'Cost Allocation'!AC25","v":0},{"$f":"+'Cost Allocation'!AD25","v":0},{"$f":"+'Cost Allocation'!AE25","v":0}]
["Units Produced ",{"$f":"+B208*'Sales & Savings'!G73","v":0},{"$f":"+C208*'Sales & Savings'!H73","v":0},{"$f":"+D208*'Sales & Savings'!I73","v":0},{"$f":"+E208*'Sales & Savings'!J73","v":0},{"$f":"+F208*'Sales & Savings'!K73","v":0},{"$f":"+G208*'Sales & Savings'!L73","v":0},{"$f":"+H208*'Sales & Savings'!M73","v":0},{"$f":"+I208*'Sales & Savings'!N73","v":0},{"$f":"+J208*'Sales & Savings'!O73","v":0},{"$f":"+K208*'Sales & Savings'!P73","v":0},{"$f":"+L208*'Sales & Savings'!Q73","v":0},{"$f":"+M208*'Sales & Savings'!R73","v":0},{"$f":"+N208*'Sales & Savings'!S73","v":0},{"$f":"+O208*'Sales & Savings'!T73","v":0},{"$f":"+P208*'Sales & Savings'!U73","v":0},{"$f":"+Q208*'Sales & Savings'!V73","v":0},{"$f":"+R208*'Sales & Savings'!W73","v":0},{"$f":"+S208*'Sales & Savings'!X73","v":0},{"$f":"+T208*'Sales & Savings'!Y73","v":0},{"$f":"+U208*'Sales & Savings'!Z73","v":0},{"$f":"+V208*'Sales & Savings'!AA73","v":0},{"$f":"+W208*'Sales & Savings'!AB73","v":0},{"$f":"+X208*'Sales & Savings'!AC73","v":0},{"$f":"+Y208*'Sales & Savings'!AD73","v":0},{"$f":"+Z208*'Sales & Savings'!AE73","v":0},{"$f":"+AA208*'Sales & Savings'!AF73","v":0},{"$f":"+AB208*'Sales & Savings'!AG73","v":0},{"$f":"+AC208*'Sales & Savings'!AH73","v":0},{"$f":"+AD208*'Sales & Savings'!AI73","v":0},{"$f":"+AE208*'Sales & Savings'!AJ73","v":0}]
["Cumulative Units Produced",{"$f":"+B210","v":0},{"$f":"+B211+C210","v":0},{"$f":"+C211+D210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S211+T210","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B211>0,-B209*B$155*B$157/(B211/B$133),0)","v":0},0,0,0,{"$f":"IF(F211>0,-F209*F$155*F$157/(F211/F$133),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Table For Labels in B7:B16"]
["MWh/yr","MWh"]
["MWh per year","MWh"]
["MWh/year","MWh"]
["kWh/yr","kW"]
["kWh per year","kW"]
["kWh/year","kW"]
["MMbtu/Yr","MMBtu"]
["MMBtu per year","MMBtu"]
["MBtu/Yr","MBtu"]
["MBtu per year","MBtu"]
["MBtu/year","MBtu"]
["therms/yr","therms"]
["therms per year","therms"]
["therms/year","therms"]
["gallons/yr","gallons"]
["gallons per year","gallons"]
["gallons/year","gallons"]
["tons/yr","tons"]
["tons per year","tons"]
["tons/year","tons"]
["yards/yr","yards"]
["yards per year","yards"]
["yards/year","yards"]
["CO2 tons/yr","CO2 tons"]
["CO2 tons per year","CO2 tons"]
["CO2 tons/year","CO2 tons"]

{"sheet":"_Data","index":38,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":true,"merged":[[14,0,14,2]]}
["TrueFalse","EscalationForecast","LoanType","BondInterestMethod","LoanBegin","EquityInvestMethod","ProjectYear",null,"RootVals",null,"DropDown_01",null,"ProjectYear_20Year"]
["True","Likely","Equal Payment","Annual",1,"Lump Sum",{"$f":"FirstYear_0or1","v":1},null,2,null,0,null,{"$f":"G2","v":1}]
["False","Aggressive","Municipal Bond","Lump Sum",2,"Annual Payment",{"$f":"+G2+1","v":2},null,3,null,1,null,{"$f":"G3","v":2}]
[null,"Conservative","Equal Principal",null,3,null,{"$f":"+G3+1","v":3},null,4,null,null,null,3]
[null,"None",null,null,4,null,4,null,5,null,null,null,4]
[null,null,null,null,5,null,5,null,6,null,null,null,5]
[null,null,null,null,6,null,6,null,7,null,null,null,6]
[null,null,null,null,7,null,7,null,8,null,null,null,7]
[null,null,null,null,8,null,8,null,9,null,null,null,8]
[null,null,null,null,9,null,9,null,10,null,null,null,9]
[null,null,null,null,10,null,10,null,11,null,null,null,10]
[null,null,null,null,11,null,11,null,12,null,null,null,11]
[null,null,null,null,12,null,12,null,13,null,null,null,12]
[null,null,null,null,null,null,13,null,14,null,null,null,13]
["Fuel Units",null,null,"TaxSystem","Project Type",null,14,null,15,null,null,null,14]
["Fuel Type","Unit Cost","Units","United States","Default",null,15,null,16,null,null,null,15]
["Biomass","$/Ton","Tons","Other country","Geothermal",null,16,null,17,null,null,null,16]
["Coal (Anthracitic)","$/Ton","Tons",null,"Wind",null,17,null,18,null,null,null,17]
["Coal (Bituminous)","$/Ton","Tons",null,"Cogeneration",null,18,null,19,null,null,null,18]
["Electricity","$/MWh","MWh",null,"Other 1",null,19,null,20,null,null,null,19]
["Geothermal Energy","$/MBTU","MBTU",null,"Other 2",null,20,null,null,null,null,null,20]
["Municipal Waste","$/Ton","Tons",null,"Other 3",null,21,null,null,null,null,null,21]
["Natural Gas","$/Therm","Therms",null,null,null,22]
["Oli (Heavy)","$/Gallon","Gallons",null,null,null,23]
["Oil (Light)","$/Gallon","Gallons",null,null,null,24]
["Waste Heat","$/MBTU","MBTU",null,null,null,25,null,"Updating Parameter List"]
["Heat Sales","$/MBTU","MBTU",null,null,null,26]
["Cool Sales","$/MBTU","MBTU",null,null,null,27]
["Cogen Sales","$/MWh","MWh",null,null,null,28]
[null,null,null,null,null,null,29]
[null,null,null,null,null,null,30]
[null,null,null,null,null,null,31]
[]
["InputColor",19]
["IntermediateColor",35]
[]
[]
["DefaultValues","(puts value back after blanking)"]
["RangeName","Value"]
["hello1",1]
["hello2",2]
["hello3",3]
["sdaf","asdf"]

{"sheet":"Revisions","index":39,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Date","Actions"]
["2010-03-25","Starting from CHP example dated August 6, 2009 "]
["2010-03-25","Corrected problem with accounting for operating reserve deposits, which resulted in unbalanced balance sheets."]
[null,"a. Sheet O_Operating_Costs: Removed operating reserve deposits from fixed costs"]
[null,"b. Sheets O_IncomeStatement (Tax) and O_IncomeStatement (SH) - Removed operating reserve deposits and withdrawals from Operating Expense (Detail)"]
[null,"c. Sheet O_CashFlow - Removed Change in Operating Reserve Account from Operations"]

{"sheet":"Conversions","index":40,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,"Conversion (MMBtu per unit)"]
["Electricity",3.4129999999999998E-3]
["Natural Gas",0.10340000000000001]
["Diesel",0.13900000000000001]
["Propane",9.1600000000000001E-2]
["Gasoline",0.125]

{"sheet":"State PTC2 Calculations","index":41,"n_rows":122,"n_cols":31,"rows_kept":122,"cut":false,"hidden":true,"merged":[]}
["USE THIS AS A TEMPLATE FOR TAX CREDIT CALCULATOR"]
[]
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",null,{"$f":"'Tax Credits'!E18","v":"False"}]
["Allow PTC carry forward?",null,{"$f":"'Tax Credits'!E19","v":"True"}]
["Maximum years PTC carry forward?",null,{"$f":"'Tax Credits'!E20","v":10}]
[]
[]
[null,{"$f":"'Taxes & Fees'!C190","v":1},{"$f":"'Taxes & Fees'!D190","v":2},{"$f":"'Taxes & Fees'!E190","v":3},{"$f":"'Taxes & Fees'!F190","v":4},{"$f":"'Taxes & Fees'!G190","v":5},{"$f":"'Taxes & Fees'!H190","v":6},{"$f":"'Taxes & Fees'!I190","v":7},{"$f":"'Taxes & Fees'!J190","v":8},{"$f":"'Taxes & Fees'!K190","v":9},{"$f":"'Taxes & Fees'!L190","v":10},{"$f":"'Taxes & Fees'!M190","v":11},{"$f":"'Taxes & Fees'!N190","v":12},{"$f":"'Taxes & Fees'!O190","v":13},{"$f":"'Taxes & Fees'!P190","v":14},{"$f":"'Taxes & Fees'!Q190","v":15},{"$f":"'Taxes & Fees'!R190","v":16},{"$f":"'Taxes & Fees'!S190","v":17},{"$f":"'Taxes & Fees'!T190","v":18},{"$f":"'Taxes & Fees'!U190","v":19},{"$f":"'Taxes & Fees'!V190","v":20},{"$f":"'Taxes & Fees'!W190","v":21},{"$f":"'Taxes & Fees'!X190","v":22},{"$f":"'Taxes & Fees'!Y190","v":23},{"$f":"'Taxes & Fees'!Z190","v":24},{"$f":"'Taxes & Fees'!AA190","v":25},{"$f":"'Taxes & Fees'!AB190","v":26},{"$f":"'Taxes & Fees'!AC190","v":27},{"$f":"'Taxes & Fees'!AD190","v":28},{"$f":"'Taxes & Fees'!AE190","v":29},{"$f":"'Taxes & Fees'!AF190","v":30}]
["STATE TAXES - PTC2"]
["State Taxes  remaining after PTC1",{"$f":"'Taxes & Fees'!C198","v":0},{"$f":"'Taxes & Fees'!D198","v":0},{"$f":"'Taxes & Fees'!E198","v":0},{"$f":"'Taxes & Fees'!F198","v":0},{"$f":"'Taxes & Fees'!G198","v":0},{"$f":"'Taxes & Fees'!H198","v":0},{"$f":"'Taxes & Fees'!I198","v":0},{"$f":"'Taxes & Fees'!J198","v":0},{"$f":"'Taxes & Fees'!K198","v":0},{"$f":"'Taxes & Fees'!L198","v":0},{"$f":"'Taxes & Fees'!M198","v":0},{"$f":"'Taxes & Fees'!N198","v":0},{"$f":"'Taxes & Fees'!O198","v":0},{"$f":"'Taxes & Fees'!P198","v":0},{"$f":"'Taxes & Fees'!Q198","v":0},{"$f":"'Taxes & Fees'!R198","v":0},{"$f":"'Taxes & Fees'!S198","v":0},{"$f":"'Taxes & Fees'!T198","v":0},{"$f":"'Taxes & Fees'!U198","v":0},{"$f":"'Taxes & Fees'!V198","v":0},{"$f":"'Taxes & Fees'!W198","v":0},{"$f":"'Taxes & Fees'!X198","v":0},{"$f":"'Taxes & Fees'!Y198","v":0},{"$f":"'Taxes & Fees'!Z198","v":0},{"$f":"'Taxes & Fees'!AA198","v":0},{"$f":"'Taxes & Fees'!AB198","v":0},{"$f":"'Taxes & Fees'!AC198","v":0},{"$f":"'Taxes & Fees'!AD198","v":0},{"$f":"'Taxes & Fees'!AE198","v":0},{"$f":"'Taxes & Fees'!AF198","v":0}]
[]
["STATE PTC"]
["State Tax Credit Applied",{"$f":"-(B29+B39+B49+B59+B69+B79+B89+B99+B109+B119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Tax Credit Applied (with sensitivity PTC2)",{"$f":"B16","v":0},{"$f":"C16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Taxes on grants",{"$f":"'Funding Schedule'!E256","v":0},{"$f":"'Funding Schedule'!F256","v":0},{"$f":"'Funding Schedule'!G256","v":0},{"$f":"'Funding Schedule'!H256","v":0},{"$f":"'Funding Schedule'!I256","v":0},{"$f":"'Funding Schedule'!J256","v":0},{"$f":"'Funding Schedule'!K256","v":0},{"$f":"'Funding Schedule'!L256","v":0},{"$f":"'Funding Schedule'!M256","v":0},{"$f":"'Funding Schedule'!N256","v":0},{"$f":"'Funding Schedule'!O256","v":0},{"$f":"'Funding Schedule'!P256","v":0},{"$f":"'Funding Schedule'!Q256","v":0},{"$f":"'Funding Schedule'!R256","v":0},{"$f":"'Funding Schedule'!S256","v":0},{"$f":"'Funding Schedule'!T256","v":0},{"$f":"'Funding Schedule'!U256","v":0},{"$f":"'Funding Schedule'!V256","v":0},{"$f":"'Funding Schedule'!W256","v":0},{"$f":"'Funding Schedule'!X256","v":0},{"$f":"'Funding Schedule'!Y256","v":0},{"$f":"'Funding Schedule'!Z256","v":0},{"$f":"'Funding Schedule'!AA256","v":0},{"$f":"'Funding Schedule'!AB256","v":0},{"$f":"'Funding Schedule'!AC256","v":0},{"$f":"'Funding Schedule'!AD256","v":0},{"$f":"'Funding Schedule'!AE256","v":0},{"$f":"'Funding Schedule'!AF256","v":0},{"$f":"'Funding Schedule'!AG256","v":0},{"$f":"'Funding Schedule'!AH256","v":0}]
["Net State Tax",{"$f":"+'State PTC2 Calculations'!B13-B17+B18","v":0},{"$f":"+'State PTC2 Calculations'!C13-C17+C18","v":0},{"$f":"+'State PTC2 Calculations'!D13-D17+D18","v":0},{"$f":"+'State PTC2 Calculations'!E13-E17+E18","v":0},{"$f":"+'State PTC2 Calculations'!F13-F17+F18","v":0},{"$f":"+'State PTC2 Calculations'!G13-G17+G18","v":0},{"$f":"+'State PTC2 Calculations'!H13-H17+H18","v":0},{"$f":"+'State PTC2 Calculations'!I13-I17+I18","v":0},{"$f":"+'State PTC2 Calculations'!J13-J17+J18","v":0},{"$f":"+'State PTC2 Calculations'!K13-K17+K18","v":0},{"$f":"+'State PTC2 Calculations'!L13-L17+L18","v":0},{"$f":"+'State PTC2 Calculations'!M13-M17+M18","v":0},{"$f":"+'State PTC2 Calculations'!N13-N17+N18","v":0},{"$f":"+'State PTC2 Calculations'!O13-O17+O18","v":0},{"$f":"+'State PTC2 Calculations'!P13-P17+P18","v":0},{"$f":"+'State PTC2 Calculations'!Q13-Q17+Q18","v":0},{"$f":"+'State PTC2 Calculations'!R13-R17+R18","v":0},{"$f":"+'State PTC2 Calculations'!S13-S17+S18","v":0},{"$f":"+'State PTC2 Calculations'!T13-T17+T18","v":0},{"$f":"+'State PTC2 Calculations'!U13-U17+U18","v":0},{"$f":"+'State PTC2 Calculations'!V13-V17+V18","v":0},{"$f":"+'State PTC2 Calculations'!W13-W17+W18","v":0},{"$f":"+'State PTC2 Calculations'!X13-X17+X18","v":0},{"$f":"+'State PTC2 Calculations'!Y13-Y17+Y18","v":0},{"$f":"+'State PTC2 Calculations'!Z13-Z17+Z18","v":0},{"$f":"+'State PTC2 Calculations'!AA13-AA17+AA18","v":0},{"$f":"+'State PTC2 Calculations'!AB13-AB17+AB18","v":0},{"$f":"+'State PTC2 Calculations'!AC13-AC17+AC18","v":0},{"$f":"+'State PTC2 Calculations'!AD13-AD17+AD18","v":0},{"$f":"+'State PTC2 Calculations'!AE13-AE17+AE18","v":0}]
[]
["Tax Credit (Year 1)"]
["State Taxes Before Credit 1",{"$f":"B13","v":0},{"$f":"C13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit (from taxes and fees)",{"$f":"'Taxes & Fees'!C$40","v":0}]
["Investment Tax Credit"]
["Credit  amount",{"$f":"SUM(B23:B24)","v":0}]
["Number years carryover",{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number years remaining",{"$f":"IF(B26>0,B26,0)","v":10},{"$f":"IF(B27>0,B27-1,IF(C26>0,C26,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B25","v":0},{"$f":"IF(C27>0,B30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",{"$f":"IF(B28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(B28<B22,-B28,-B22),-B28),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(C28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(C28<C22,-C28,-C22),-C28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(D28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(D28<D22,-D28,-D22),-D28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(E28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(E28<E22,-E28,-E22),-E28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(F28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(F28<F22,-F28,-F22),-F28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(G28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(G28<G22,-G28,-G22),-G28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(H28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(H28<H22,-H28,-H22),-H28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(I28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I28<I22,-I28,-I22),-I28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J28<J22,-J28,-J22),-J28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K28<K22,-K28,-K22),-K28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L28<L22,-L28,-L22),-L28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M28<M22,-M28,-M22),-M28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N28<N22,-N28,-N22),-N28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O28<O22,-O28,-O22),-O28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P28<P22,-P28,-P22),-P28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q28<Q22,-Q28,-Q22),-Q28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R28<R22,-R28,-R22),-R28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S28<S22,-S28,-S22),-S28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T28<T22,-T28,-T22),-T28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U28<U22,-U28,-U22),-U28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V28<V22,-V28,-V22),-V28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W28<W22,-W28,-W22),-W28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X28<X22,-X28,-X22),-X28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y28<Y22,-Y28,-Y22),-Y28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z28<Z22,-Z28,-Z22),-Z28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA28<AA22,-AA28,-AA22),-AA28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB28<AB22,-AB28,-AB22),-AB28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC28<AC22,-AC28,-AC22),-AC28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD28<AD22,-AD28,-AD22),-AD28),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE28>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE28<AE22,-AE28,-AE22),-AE28),0))","v":0}]
["Ending Balance Credit Available",{"$f":"IF(B28>=B28,B28+B29,B28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"+B22+B29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 2)"]
["State Taxes Before Credit 2",{"$f":"+B31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$40","v":0}]
["Credit  amount",null,{"$f":"SUM(C34:C34)","v":0}]
["Number years carryover",null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,{"$f":"IF(C36>0,C36,0)","v":10},{"$f":"IF(C37>0,C37-1,IF(D36>0,D36,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C35","v":0},{"$f":"IF(D37>0,C40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,{"$f":"IF(C38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(C38<C33,-C38,-C33),-C38),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(D38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(D38<D33,-D38,-D33),-D38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(E38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(E38<E33,-E38,-E33),-E38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(F38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(F38<F33,-F38,-F33),-F38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(G38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(G38<G33,-G38,-G33),-G38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(H38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(H38<H33,-H38,-H33),-H38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(I38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I38<I33,-I38,-I33),-I38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J38<J33,-J38,-J33),-J38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K38<K33,-K38,-K33),-K38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L38<L33,-L38,-L33),-L38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M38<M33,-M38,-M33),-M38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N38<N33,-N38,-N33),-N38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O38<O33,-O38,-O33),-O38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P38<P33,-P38,-P33),-P38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q38<Q33,-Q38,-Q33),-Q38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R38<R33,-R38,-R33),-R38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S38<S33,-S38,-S33),-S38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T38<T33,-T38,-T33),-T38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U38<U33,-U38,-U33),-U38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V38<V33,-V38,-V33),-V38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W38<W33,-W38,-W33),-W38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X38<X33,-X38,-X33),-X38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y38<Y33,-Y38,-Y33),-Y38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z38<Z33,-Z38,-Z33),-Z38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA38<AA33,-AA38,-AA33),-AA38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB38<AB33,-AB38,-AB33),-AB38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC38<AC33,-AC38,-AC33),-AC38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD38<AD33,-AD38,-AD33),-AD38),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE38>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE38<AE33,-AE38,-AE33),-AE38),0))","v":0}]
["Ending Balance Credit Available",null,{"$f":"IF(C38>=C38,C38+C39,C38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 2",{"$f":"+B33","v":0},{"$f":"+C33+C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 3)"]
["State Taxes Before Credit 3",{"$f":"+B41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$40","v":0}]
["Credit  amount",null,null,{"$f":"SUM(D44:D44)","v":0}]
["Number years carryover",null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,{"$f":"IF(D46>0,D46,0)","v":10},{"$f":"IF(D47>0,D47-1,IF(E46>0,E46,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D45","v":0},{"$f":"IF(E47>0,D50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,{"$f":"IF(D48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(D48<D43,-D48,-D43),-D48),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(E48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(E48<E43,-E48,-E43),-E48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(F48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(F48<F43,-F48,-F43),-F48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(G48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(G48<G43,-G48,-G43),-G48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(H48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(H48<H43,-H48,-H43),-H48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(I48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I48<I43,-I48,-I43),-I48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J48<J43,-J48,-J43),-J48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K48<K43,-K48,-K43),-K48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L48<L43,-L48,-L43),-L48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M48<M43,-M48,-M43),-M48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N48<N43,-N48,-N43),-N48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O48<O43,-O48,-O43),-O48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P48<P43,-P48,-P43),-P48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q48<Q43,-Q48,-Q43),-Q48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R48<R43,-R48,-R43),-R48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S48<S43,-S48,-S43),-S48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T48<T43,-T48,-T43),-T48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U48<U43,-U48,-U43),-U48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V48<V43,-V48,-V43),-V48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W48<W43,-W48,-W43),-W48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X48<X43,-X48,-X43),-X48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y48<Y43,-Y48,-Y43),-Y48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z48<Z43,-Z48,-Z43),-Z48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA48<AA43,-AA48,-AA43),-AA48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB48<AB43,-AB48,-AB43),-AB48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC48<AC43,-AC48,-AC43),-AC48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD48<AD43,-AD48,-AD43),-AD48),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE48>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE48<AE43,-AE48,-AE43),-AE48),0))","v":0}]
["Ending Balance Credit Available",null,null,{"$f":"IF(D48>=D48,D48+D49,D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 3",{"$f":"+B43","v":0},{"$f":"+C43","v":0},{"$f":"+D43+D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 4)"]
["State Taxes Before Credit 4",{"$f":"+B51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$40","v":0}]
["Credit  amount",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E56>0,E56,0)","v":10},{"$f":"IF(E57>0,E57-1,IF(F56>0,F56,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E55","v":0},{"$f":"IF(F57>0,E60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,{"$f":"IF(E58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(E58<E53,-E58,-E53),-E58),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(F58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(F58<F53,-F58,-F53),-F58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(G58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(G58<G53,-G58,-G53),-G58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(H58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(H58<H53,-H58,-H53),-H58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(I58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I58<I53,-I58,-I53),-I58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J58<J53,-J58,-J53),-J58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K58<K53,-K58,-K53),-K58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L58<L53,-L58,-L53),-L58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M58<M53,-M58,-M53),-M58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N58<N53,-N58,-N53),-N58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O58<O53,-O58,-O53),-O58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P58<P53,-P58,-P53),-P58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q58<Q53,-Q58,-Q53),-Q58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R58<R53,-R58,-R53),-R58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S58<S53,-S58,-S53),-S58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T58<T53,-T58,-T53),-T58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U58<U53,-U58,-U53),-U58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V58<V53,-V58,-V53),-V58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W58<W53,-W58,-W53),-W58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X58<X53,-X58,-X53),-X58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y58<Y53,-Y58,-Y53),-Y58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z58<Z53,-Z58,-Z53),-Z58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA58<AA53,-AA58,-AA53),-AA58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB58<AB53,-AB58,-AB53),-AB58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC58<AC53,-AC58,-AC53),-AC58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD58<AD53,-AD58,-AD53),-AD58),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE58>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE58<AE53,-AE58,-AE53),-AE58),0))","v":0}]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E58>=E58,E58+E59,E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 4",{"$f":"+B53","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},{"$f":"+E53+E59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 5)"]
["State Taxes Before Credit 5",{"$f":"+B61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$40","v":0}]
["Credit  amount",null,null,null,null,{"$f":"SUM(F64:F64)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F66>0,F66,0)","v":10},{"$f":"IF(F67>0,F67-1,IF(G66>0,G66,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F65","v":0},{"$f":"IF(G67>0,F70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,{"$f":"IF(F68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(F68<F63,-F68,-F63),-F68),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(G68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(G68<G63,-G68,-G63),-G68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(H68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(H68<H63,-H68,-H63),-H68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(I68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I68<I63,-I68,-I63),-I68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J68<J63,-J68,-J63),-J68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K68<K63,-K68,-K63),-K68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L68<L63,-L68,-L63),-L68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M68<M63,-M68,-M63),-M68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N68<N63,-N68,-N63),-N68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O68<O63,-O68,-O63),-O68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P68<P63,-P68,-P63),-P68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q68<Q63,-Q68,-Q63),-Q68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R68<R63,-R68,-R63),-R68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S68<S63,-S68,-S63),-S68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T68<T63,-T68,-T63),-T68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U68<U63,-U68,-U63),-U68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V68<V63,-V68,-V63),-V68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W68<W63,-W68,-W63),-W68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X68<X63,-X68,-X63),-X68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y68<Y63,-Y68,-Y63),-Y68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z68<Z63,-Z68,-Z63),-Z68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA68<AA63,-AA68,-AA63),-AA68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB68<AB63,-AB68,-AB63),-AB68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC68<AC63,-AC68,-AC63),-AC68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD68<AD63,-AD68,-AD63),-AD68),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE68>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE68<AE63,-AE68,-AE63),-AE68),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F68>=F68,F68+F69,F68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 5",{"$f":"+B63","v":0},{"$f":"+C63","v":0},{"$f":"+D63","v":0},{"$f":"+E63","v":0},{"$f":"+F63+F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 6)"]
["State Taxes Before Credit 6",{"$f":"+B71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$40","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"SUM(G74:G74)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G76>0,G76,0)","v":10},{"$f":"IF(G77>0,G77-1,IF(H76>0,H76,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G75","v":0},{"$f":"IF(H77>0,G80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,{"$f":"IF(G78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(G78<G73,-G78,-G73),-G78),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(H78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(H78<H73,-H78,-H73),-H78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(I78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I78<I73,-I78,-I73),-I78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J78<J73,-J78,-J73),-J78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K78<K73,-K78,-K73),-K78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L78<L73,-L78,-L73),-L78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M78<M73,-M78,-M73),-M78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N78<N73,-N78,-N73),-N78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O78<O73,-O78,-O73),-O78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P78<P73,-P78,-P73),-P78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q78<Q73,-Q78,-Q73),-Q78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R78<R73,-R78,-R73),-R78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S78<S73,-S78,-S73),-S78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T78<T73,-T78,-T73),-T78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U78<U73,-U78,-U73),-U78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V78<V73,-V78,-V73),-V78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W78<W73,-W78,-W73),-W78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X78<X73,-X78,-X73),-X78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y78<Y73,-Y78,-Y73),-Y78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z78<Z73,-Z78,-Z73),-Z78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA78<AA73,-AA78,-AA73),-AA78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB78<AB73,-AB78,-AB73),-AB78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC78<AC73,-AC78,-AC73),-AC78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD78<AD73,-AD78,-AD73),-AD78),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE78>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE78<AE73,-AE78,-AE73),-AE78),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G78>=G78,G78+G79,G78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 6",{"$f":"+B73","v":0},{"$f":"+C73","v":0},{"$f":"+D73","v":0},{"$f":"+E73","v":0},{"$f":"+F73","v":0},{"$f":"+G73+G79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 7)"]
["State Taxes Before Credit 7",{"$f":"+B81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$40","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"SUM(H84:H84)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H86>0,H86,0)","v":10},{"$f":"IF(H87>0,H87-1,IF(I86>0,I86,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H85","v":0},{"$f":"IF(I87>0,H90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,{"$f":"IF(H88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(H88<H83,-H88,-H83),-H88),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(I88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I88<I83,-I88,-I83),-I88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J88<J83,-J88,-J83),-J88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K88<K83,-K88,-K83),-K88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L88<L83,-L88,-L83),-L88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M88<M83,-M88,-M83),-M88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N88<N83,-N88,-N83),-N88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O88<O83,-O88,-O83),-O88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P88<P83,-P88,-P83),-P88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q88<Q83,-Q88,-Q83),-Q88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R88<R83,-R88,-R83),-R88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S88<S83,-S88,-S83),-S88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T88<T83,-T88,-T83),-T88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U88<U83,-U88,-U83),-U88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V88<V83,-V88,-V83),-V88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W88<W83,-W88,-W83),-W88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X88<X83,-X88,-X83),-X88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y88<Y83,-Y88,-Y83),-Y88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z88<Z83,-Z88,-Z83),-Z88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA88<AA83,-AA88,-AA83),-AA88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB88<AB83,-AB88,-AB83),-AB88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC88<AC83,-AC88,-AC83),-AC88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD88<AD83,-AD88,-AD83),-AD88),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE88>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE88<AE83,-AE88,-AE83),-AE88),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H88>=H88,H88+H89,H88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 7",{"$f":"+B83","v":0},0,0,0,0,0,{"$f":"+H83+H89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 8)"]
["State Taxes Before Credit 8",{"$f":"+B91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$40","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(I94:I94)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I96>0,I96,0)","v":10},{"$f":"IF(I97>0,I97-1,IF(J96>0,J96,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I95","v":0},{"$f":"IF(J97>0,I100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,{"$f":"IF(I98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(I98<I93,-I98,-I93),-I98),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(J98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J98<J93,-J98,-J93),-J98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K98<K93,-K98,-K93),-K98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L98<L93,-L98,-L93),-L98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M98<M93,-M98,-M93),-M98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N98<N93,-N98,-N93),-N98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O98<O93,-O98,-O93),-O98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P98<P93,-P98,-P93),-P98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q98<Q93,-Q98,-Q93),-Q98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R98<R93,-R98,-R93),-R98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S98<S93,-S98,-S93),-S98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T98<T93,-T98,-T93),-T98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U98<U93,-U98,-U93),-U98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V98<V93,-V98,-V93),-V98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W98<W93,-W98,-W93),-W98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X98<X93,-X98,-X93),-X98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y98<Y93,-Y98,-Y93),-Y98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z98<Z93,-Z98,-Z93),-Z98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA98<AA93,-AA98,-AA93),-AA98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB98<AB93,-AB98,-AB93),-AB98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC98<AC93,-AC98,-AC93),-AC98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD98<AD93,-AD98,-AD93),-AD98),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE98>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE98<AE93,-AE98,-AE93),-AE98),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I98>=I98,I98+I99,I98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 8",{"$f":"+B93","v":0},0,0,0,0,0,0,{"$f":"+I93+I99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 9)"]
["State Taxes Before Credit 9",{"$f":"+B101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$40","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(J104:J104)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J106>0,J106,0)","v":10},{"$f":"IF(J107>0,J107-1,IF(K106>0,K106,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J105","v":0},{"$f":"IF(K107>0,J110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(J108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(J108<J103,-J108,-J103),-J108),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(K108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K108<K103,-K108,-K103),-K108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L108<L103,-L108,-L103),-L108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M108<M103,-M108,-M103),-M108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N108<N103,-N108,-N103),-N108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O108<O103,-O108,-O103),-O108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P108<P103,-P108,-P103),-P108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q108<Q103,-Q108,-Q103),-Q108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R108<R103,-R108,-R103),-R108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S108<S103,-S108,-S103),-S108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T108<T103,-T108,-T103),-T108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U108<U103,-U108,-U103),-U108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V108<V103,-V108,-V103),-V108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W108<W103,-W108,-W103),-W108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X108<X103,-X108,-X103),-X108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y108<Y103,-Y108,-Y103),-Y108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z108<Z103,-Z108,-Z103),-Z108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA108<AA103,-AA108,-AA103),-AA108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB108<AB103,-AB108,-AB103),-AB108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC108<AC103,-AC108,-AC103),-AC108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD108<AD103,-AD108,-AD103),-AD108),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE108>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE108<AE103,-AE108,-AE103),-AE108),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J108>=J108,J108+J109,J108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 9",{"$f":"+B103","v":0},0,0,0,0,0,0,0,{"$f":"+J103+J109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit (Year 10)"]
["State Taxes Before Credit 10",{"$f":"+B111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$40","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K114:K114)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'State PTC2 Calculations'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K116>0,K116,0)","v":10},{"$f":"IF(K117>0,K117-1,IF(L116>0,L116,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K115","v":0},{"$f":"IF(L117>0,K120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(K118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(K118<K113,-K118,-K113),-K118),0)","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(L118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(L118<L113,-L118,-L113),-L118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(M118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(M118<M113,-M118,-M113),-M118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(N118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(N118<N113,-N118,-N113),-N118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(O118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(O118<O113,-O118,-O113),-O118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(P118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(P118<P113,-P118,-P113),-P118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Q118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Q118<Q113,-Q118,-Q113),-Q118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(R118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(R118<R113,-R118,-R113),-R118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(S118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(S118<S113,-S118,-S113),-S118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(T118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(T118<T113,-T118,-T113),-T118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(U118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(U118<U113,-U118,-U113),-U118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(V118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(V118<V113,-V118,-V113),-V118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(W118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(W118<W113,-W118,-W113),-W118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(X118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(X118<X113,-X118,-X113),-X118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Y118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Y118<Y113,-Y118,-Y113),-Y118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(Z118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(Z118<Z113,-Z118,-Z113),-Z118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AA118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AA118<AA113,-AA118,-AA113),-AA118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AB118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AB118<AB113,-AB118,-AB113),-AB118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AC118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AC118<AC113,-AC118,-AC113),-AC118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AD118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AD118<AD113,-AD118,-AD113),-AD118),0))","v":0},{"$f":"IF('State PTC2 Calculations'!$C$7=\"False\",0,IF(AE118>0,IF('State PTC2 Calculations'!$C$6=\"False\",IF(AE118<AE113,-AE118,-AE113),-AE118),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K118>=K118,K118+K119,K118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RESULT"]
["Taxes remaining after PTC2 10 (goes to ITC calc)",{"$f":"+B$113","v":0},{"$f":"+C$113","v":0},0,0,0,0,0,0,0,{"$f":"+K$113+K$119","v":0},{"$f":"+L$113+L$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ITC Calculations","index":42,"n_rows":250,"n_cols":33,"rows_kept":250,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Taxes and Fees",null,null,null,"©2009 Washington State University Extension Energy Program",null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[]
[null,"INVESTMENT TAX CREDITS",{"$f":"'Tax Credits'!C23","v":"FEDERAL ITC"},{"$f":"'Tax Credits'!D23","v":"STATE ITC"}]
[null,"Refundable tax credits?",{"$f":"'Tax Credits'!C24","v":"False"},{"$f":"'Tax Credits'!D24","v":"False"}]
[null,"Allow ITC carry forward?",{"$f":"'Tax Credits'!C25","v":0},{"$f":"'Tax Credits'!D25","v":"True"}]
[null,"Maximum years ITC carry forward?",{"$f":"'Tax Credits'!C26","v":0},{"$f":"'Tax Credits'!D26","v":5}]
[]
[]
[null,"ENTER TAXES RATES, FEES AND ROYALTY PAYMENTS"]
[null,null,{"$f":"+General!$D$21","v":2014},{"$f":"+C11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C12+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Investment Tax Credits"]
[null," Federal Tax Credit",{"$f":"'Tax Credits'!D66","v":0},{"$f":"'Tax Credits'!E66","v":0},{"$f":"'Tax Credits'!F66","v":0},{"$f":"'Tax Credits'!G66","v":0},{"$f":"'Tax Credits'!H66","v":0},{"$f":"'Tax Credits'!I66","v":0},{"$f":"'Tax Credits'!J66","v":0},{"$f":"'Tax Credits'!K66","v":0},{"$f":"'Tax Credits'!L66","v":0},{"$f":"'Tax Credits'!M66","v":0}]
[null,"State",{"$f":"'Tax Credits'!D67","v":0},{"$f":"'Tax Credits'!E67","v":0},{"$f":"'Tax Credits'!F67","v":0},{"$f":"'Tax Credits'!G67","v":0},{"$f":"'Tax Credits'!H67","v":0},{"$f":"'Tax Credits'!I67","v":0},{"$f":"'Tax Credits'!J67","v":0},{"$f":"'Tax Credits'!K67","v":0},{"$f":"'Tax Credits'!L67","v":0},{"$f":"'Tax Credits'!M67","v":0}]
[null,"Local",{"$f":"'Tax Credits'!D68","v":0},{"$f":"'Tax Credits'!E68","v":0},{"$f":"'Tax Credits'!F68","v":0},{"$f":"'Tax Credits'!G68","v":0},{"$f":"'Tax Credits'!H68","v":0},{"$f":"'Tax Credits'!I68","v":0},{"$f":"'Tax Credits'!J68","v":0},{"$f":"'Tax Credits'!K68","v":0},{"$f":"'Tax Credits'!L68","v":0},{"$f":"'Tax Credits'!M68","v":0}]
[]
[null,"Total PTC and ITC tax credit used (with sensitivity)",{"$f":"'Tax Credits'!D70","v":0},{"$f":"'Tax Credits'!E70","v":0},{"$f":"'Tax Credits'!F70","v":0},{"$f":"'Tax Credits'!G70","v":0},{"$f":"'Tax Credits'!H70","v":0},{"$f":"'Tax Credits'!I70","v":0},{"$f":"'Tax Credits'!J70","v":0},{"$f":"'Tax Credits'!K70","v":0},{"$f":"'Tax Credits'!L70","v":0},{"$f":"'Tax Credits'!M70","v":0},{"$f":"'Tax Credits'!N70","v":0},{"$f":"'Tax Credits'!O70","v":0},{"$f":"'Tax Credits'!P70","v":0},{"$f":"'Tax Credits'!Q70","v":0},{"$f":"'Tax Credits'!R70","v":0},{"$f":"'Tax Credits'!S70","v":0},{"$f":"'Tax Credits'!T70","v":0},{"$f":"'Tax Credits'!U70","v":0},{"$f":"'Tax Credits'!V70","v":0},{"$f":"'Tax Credits'!W70","v":0},{"$f":"'Tax Credits'!X70","v":0},{"$f":"'Tax Credits'!Y70","v":0},{"$f":"'Tax Credits'!Z70","v":0},{"$f":"'Tax Credits'!AA70","v":0},{"$f":"'Tax Credits'!AB70","v":0},{"$f":"'Tax Credits'!AC70","v":0},{"$f":"'Tax Credits'!AD70","v":0},{"$f":"'Tax Credits'!AE70","v":0},{"$f":"'Tax Credits'!AF70","v":0},{"$f":"'Tax Credits'!AG70","v":0},{"$f":"'Tax Credits'!AH70","v":0}]
[]
[]
[]
[]
[]
[null,"Income Tax Work Area below this line"]
[]
[null,"US Tax System"]
[null,"Federal Taxes:"]
[null,"Taxes Remaining after PTC",{"$f":"'Taxes & Fees'!C186","v":0},{"$f":"'Taxes & Fees'!D186","v":0},{"$f":"'Taxes & Fees'!E186","v":0},{"$f":"'Taxes & Fees'!F186","v":0},{"$f":"'Taxes & Fees'!G186","v":0},{"$f":"'Taxes & Fees'!H186","v":0},{"$f":"'Taxes & Fees'!I186","v":0},{"$f":"'Taxes & Fees'!J186","v":0},{"$f":"'Taxes & Fees'!K186","v":0},{"$f":"'Taxes & Fees'!L186","v":0},{"$f":"'Taxes & Fees'!M186","v":0},{"$f":"'Taxes & Fees'!N186","v":0},{"$f":"'Taxes & Fees'!O186","v":0},{"$f":"'Taxes & Fees'!P186","v":0},{"$f":"'Taxes & Fees'!Q186","v":0},{"$f":"'Taxes & Fees'!R186","v":0},{"$f":"'Taxes & Fees'!S186","v":0},{"$f":"'Taxes & Fees'!T186","v":0},{"$f":"'Taxes & Fees'!U186","v":0},{"$f":"'Taxes & Fees'!V186","v":0},{"$f":"'Taxes & Fees'!W186","v":0},{"$f":"'Taxes & Fees'!X186","v":0},{"$f":"'Taxes & Fees'!Y186","v":0},{"$f":"'Taxes & Fees'!Z186","v":0},{"$f":"'Taxes & Fees'!AA186","v":0},{"$f":"'Taxes & Fees'!AB186","v":0},{"$f":"'Taxes & Fees'!AC186","v":0},{"$f":"'Taxes & Fees'!AD186","v":0},{"$f":"'Taxes & Fees'!AE186","v":0},{"$f":"'Taxes & Fees'!AF186","v":0}]
[]
[]
[]
[null,"Federal Taxes  including carry over",{"$f":"IF($C$6=\"True\",IF(C28>=0,C28+C30,0),C28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax Credit Applied",{"$f":"-(C45+C55+C65+C75+C85+C95+C105+C115+C125+C135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax Credit Applied (with sensitivity)",{"$f":"-(C45+C55+C65+C75+C85+C95+C105+C115+C125+C135)","v":0},{"$f":"-(D45+D55+D65+D75+D85+D95+D105+D115+D125+D135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal taxes on grants",{"$f":"'Funding Schedule'!E255","v":0},{"$f":"'Funding Schedule'!F255","v":0},{"$f":"'Funding Schedule'!G255","v":0},{"$f":"'Funding Schedule'!H255","v":0},{"$f":"'Funding Schedule'!I255","v":0},{"$f":"'Funding Schedule'!J255","v":0},{"$f":"'Funding Schedule'!K255","v":0},{"$f":"'Funding Schedule'!L255","v":0},{"$f":"'Funding Schedule'!M255","v":0},{"$f":"'Funding Schedule'!N255","v":0},{"$f":"'Funding Schedule'!O255","v":0},{"$f":"'Funding Schedule'!P255","v":0},{"$f":"'Funding Schedule'!Q255","v":0},{"$f":"'Funding Schedule'!R255","v":0},{"$f":"'Funding Schedule'!S255","v":0},{"$f":"'Funding Schedule'!T255","v":0},{"$f":"'Funding Schedule'!U255","v":0},{"$f":"'Funding Schedule'!V255","v":0},{"$f":"'Funding Schedule'!W255","v":0},{"$f":"'Funding Schedule'!X255","v":0},{"$f":"'Funding Schedule'!Y255","v":0},{"$f":"'Funding Schedule'!Z255","v":0},{"$f":"'Funding Schedule'!AA255","v":0},{"$f":"'Funding Schedule'!AB255","v":0},{"$f":"'Funding Schedule'!AC255","v":0},{"$f":"'Funding Schedule'!AD255","v":0},{"$f":"'Funding Schedule'!AE255","v":0},{"$f":"'Funding Schedule'!AF255","v":0},{"$f":"'Funding Schedule'!AG255","v":0},{"$f":"'Funding Schedule'!AH255","v":0}]
[null,"Net Federal Tax (including tax credit)",{"$f":"+C32-C34+C35","v":0},{"$f":"+D32-D34+D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Credit (Year 1)"]
[null,"Taxes Before Credit 1",{"$f":"+C28","v":0},{"$f":"+D28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit (with sensitivity)",{"$f":"C$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",{"$f":"SUM(C40:C40)","v":0}]
[null,"Number years carryover",{"$f":"+$C$7","v":0}]
[null,"Number years remaining",{"$f":"IF(C42>0,C42,0)","v":0},{"$f":"IF(C43>0,C43-1,IF(D42>0,D42,0))","v":0},{"$f":"IF(D43>0,D43-1,IF(E42>0,E42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",{"$f":"+C41","v":0},{"$f":"IF(D43>0,C46,0)","v":0},{"$f":"IF(E43>0,D46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",{"$f":"IF(C44>0,IF($C$5=\"False\",IF(C44<C39,-C44,-C39),-C44),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(D44>0,IF($C$5=\"False\",IF(D44<D39,-D44,-D39),-D44),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",{"$f":"IF(C44>=C44,C44+C45,C44)","v":0},{"$f":"IF(D44>=D44,D44+D45,D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 1",{"$f":"+C39+C45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 2)"]
[null,"Taxes Before Credit 2",{"$f":"+C47","v":0},{"$f":"+D47","v":0},{"$f":"+E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,{"$f":"D$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,{"$f":"+SUM(D50:D50)","v":0}]
[null,"Number years carryover",null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,{"$f":"IF(D52>0,D52,0)","v":0},{"$f":"IF(D53>0,D53-1,IF(E52>0,E52,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,{"$f":"+D51","v":0},{"$f":"IF(E53>0,D56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,{"$f":"IF(D54>0,IF($C$5=\"False\",IF(D54<D49,-D54,-D49),-D54),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(E54>0,IF($C$5=\"False\",IF(E54<E49,-E54,-E49),-E54),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,{"$f":"IF(D54>=D54,D54+D55,D54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 2",{"$f":"+C49","v":0},{"$f":"+D49+D55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 3)"]
[null,"Taxes Before Credit 3",{"$f":"+C57","v":0},{"$f":"+D57","v":0},{"$f":"+E57","v":0},{"$f":"+F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,{"$f":"E$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,{"$f":"+SUM(E60:E60)","v":0}]
[null,"Number years carryover",null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,{"$f":"IF(E62>0,E62,0)","v":0},{"$f":"IF(E63>0,E63-1,IF(F62>0,F62,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,{"$f":"+E61","v":0},{"$f":"IF(F63>0,E66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,{"$f":"IF(E64>0,IF($C$5=\"False\",IF(E64<E59,-E64,-E59),-E64),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(F64>0,IF($C$5=\"False\",IF(F64<F59,-F64,-F59),-F64),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,{"$f":"IF(E64>=E64,E64+E65,E64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 3",{"$f":"+C59","v":0},{"$f":"+D59","v":0},{"$f":"+E59+E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 4)"]
[null,"Taxes Before Credit 4",{"$f":"+C67","v":0},{"$f":"+D67","v":0},{"$f":"+E67","v":0},{"$f":"+F67","v":0},{"$f":"+G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,{"$f":"F$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,{"$f":"+SUM(F70:F70)","v":0}]
[null,"Number years carryover",null,null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,null,{"$f":"IF(F72>0,F72,0)","v":0},{"$f":"IF(F73>0,F73-1,IF(G72>0,G72,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,{"$f":"+F71","v":0},{"$f":"IF(G73>0,F76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,{"$f":"IF(F74>0,IF($C$5=\"False\",IF(F74<F69,-F74,-F69),-F74),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(G74>0,IF($C$5=\"False\",IF(G74<G69,-G74,-G69),-G74),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,{"$f":"IF(F74>=F74,F74+F75,F74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 4",{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"+F69+F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 5)"]
[null,"Taxes Before Credit 5",{"$f":"+C77","v":0},{"$f":"+D77","v":0},{"$f":"+E77","v":0},{"$f":"+F77","v":0},{"$f":"+G77","v":0},{"$f":"+H77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,{"$f":"G$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,{"$f":"+SUM(G80:G80)","v":0}]
[null,"Number years carryover",null,null,null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,null,null,{"$f":"IF(G82>0,G82,0)","v":0},{"$f":"IF(G83>0,G83-1,IF(H82>0,H82,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,{"$f":"+G81","v":0},{"$f":"IF(H83>0,G86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,{"$f":"IF(G84>0,IF($C$5=\"False\",IF(G84<G79,-G84,-G79),-G84),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(H84>0,IF($C$5=\"False\",IF(H84<H79,-H84,-H79),-H84),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,{"$f":"IF(G84>=G84,G84+G85,G84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 5",{"$f":"+C79","v":0},{"$f":"+D79","v":0},{"$f":"+E79","v":0},{"$f":"+F79","v":0},{"$f":"+G79+G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 6)"]
[null,"Taxes Before Credit 6",{"$f":"+C87","v":0},{"$f":"+D87","v":0},{"$f":"+E87","v":0},{"$f":"+F87","v":0},{"$f":"+G87","v":0},{"$f":"+H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,{"$f":"H$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,null,{"$f":"+SUM(H90:H90)","v":0}]
[null,"Number years carryover",null,null,null,null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,null,null,null,{"$f":"IF(H92>0,H92,0)","v":0},{"$f":"IF(H93>0,H93-1,IF(I92>0,I92,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,{"$f":"+H91","v":0},{"$f":"IF(I93>0,H96,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,{"$f":"IF(H94>0,IF($C$5=\"False\",IF(H94<H89,-H94,-H89),-H94),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(I94>0,IF($C$5=\"False\",IF(I94<I89,-I94,-I89),-I94),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(H94>=H94,H94+H95,H94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 6",{"$f":"+C89","v":0},{"$f":"+D89","v":0},{"$f":"+E89","v":0},{"$f":"+F89","v":0},{"$f":"+G89","v":0},{"$f":"+H89+H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 7)"]
[null,"Taxes Before Credit 7",{"$f":"+C97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,{"$f":"I$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,{"$f":"+SUM(I100:I100)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,null,null,null,null,{"$f":"IF(I102>0,I102,0)","v":0},{"$f":"IF(I103>0,I103-1,IF(J102>0,J102,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,{"$f":"+I101","v":0},{"$f":"IF(J103>0,I106,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,{"$f":"IF(I104>0,IF($C$5=\"False\",IF(I104<I99,-I104,-I99),-I104),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(J104>0,IF($C$5=\"False\",IF(J104<J99,-J104,-J99),-J104),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(I104>=I104,I104+I105,I104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 7",{"$f":"+C99","v":0},0,0,0,0,0,{"$f":"+I99+I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 8)"]
[null,"Taxes Before Credit 8",{"$f":"+C107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,{"$f":"J$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,null,{"$f":"+SUM(J110:J110)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(J112>0,J112,0)","v":0},{"$f":"IF(J113>0,J113-1,IF(K112>0,K112,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,null,{"$f":"+J111","v":0},{"$f":"IF(K113>0,J116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,null,{"$f":"IF(J114>0,IF($C$5=\"False\",IF(J114<J109,-J114,-J109),-J114),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(K114>0,IF($C$5=\"False\",IF(K114<K109,-K114,-K109),-K114),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(J114>=J114,J114+J115,J114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 8",{"$f":"+C109","v":0},0,0,0,0,0,0,{"$f":"+J109+J115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 9)"]
[null,"Taxes Before Credit 9",{"$f":"+C117","v":0},0,0,0,0,0,0,0,{"$f":"+K117","v":0},{"$f":"+L117","v":0},{"$f":"+M117","v":0},{"$f":"+N117","v":0},{"$f":"+O117","v":0},{"$f":"+P117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,{"$f":"K$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,null,null,{"$f":"+SUM(K120:K120)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(K122>0,K122,0)","v":0},{"$f":"IF(K123>0,K123-1,IF(L122>0,L122,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+K121","v":0},{"$f":"IF(L123>0,K126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(K124>0,IF($C$5=\"False\",IF(K124<K119,-K124,-K119),-K124),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(L124>0,IF($C$5=\"False\",IF(L124<L119,-L124,-L119),-L124),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(K124>=K124,K124+K125,K124)","v":0},{"$f":"IF(L124>=L124,L124+L125,L124)","v":0},{"$f":"IF(M124>=M124,M124+M125,M124)","v":0},{"$f":"IF(N124>=N124,N124+N125,N124)","v":0},{"$f":"IF(O124>=O124,O124+O125,O124)","v":0},{"$f":"IF(P124>=P124,P124+P125,P124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 9",{"$f":"+C119","v":0},0,0,0,0,0,0,0,{"$f":"+K119+K125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 10)"]
[null,"Taxes Before Credit 10",{"$f":"+C127","v":0},0,0,0,0,0,0,0,0,{"$f":"+L127","v":0},{"$f":"+M127","v":0},{"$f":"+N127","v":0},{"$f":"+O127","v":0},{"$f":"+P127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,null,{"$f":"L$14*Sens_FedTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(L130:L130)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+$C$7","v":0}]
[null,"Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(L132>0,L132,0)","v":0},{"$f":"IF(L133>0,L133-1,IF(M132>0,M132,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+L131","v":0},{"$f":"IF(M133>0,L136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(L134>0,IF($C$5=\"False\",IF(L134<L129,-L134,-L129),-L134),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(M134>0,IF($C$5=\"False\",IF(M134<M129,-M134,-M129),-M134),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(L134>=L134,L134+L135,L134)","v":0},{"$f":"IF(M134>=M134,M134+M135,M134)","v":0},{"$f":"IF(N134>=N134,N134+N135,N134)","v":0},{"$f":"IF(O134>=O134,O134+O135,O134)","v":0},{"$f":"IF(P134>=P134,P134+P135,P134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 10",{"$f":"+C129","v":0},0,0,0,0,0,0,0,0,{"$f":"+L129+L135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"State Taxes Remaining After PTC is applied"]
[null,"Taxes Remaining from PTC",{"$f":"'Taxes & Fees'!C199","v":0},{"$f":"'Taxes & Fees'!D199","v":0},{"$f":"'Taxes & Fees'!E199","v":0},{"$f":"'Taxes & Fees'!F199","v":0},{"$f":"'Taxes & Fees'!G199","v":0},{"$f":"'Taxes & Fees'!H199","v":0},{"$f":"'Taxes & Fees'!I199","v":0},{"$f":"'Taxes & Fees'!J199","v":0},{"$f":"'Taxes & Fees'!K199","v":0},{"$f":"'Taxes & Fees'!L199","v":0},{"$f":"'Taxes & Fees'!M199","v":0},{"$f":"'Taxes & Fees'!N199","v":0},{"$f":"'Taxes & Fees'!O199","v":0},{"$f":"'Taxes & Fees'!P199","v":0},{"$f":"'Taxes & Fees'!Q199","v":0},{"$f":"'Taxes & Fees'!R199","v":0},{"$f":"'Taxes & Fees'!S199","v":0},{"$f":"'Taxes & Fees'!T199","v":0},{"$f":"'Taxes & Fees'!U199","v":0},{"$f":"'Taxes & Fees'!V199","v":0},{"$f":"'Taxes & Fees'!W199","v":0},{"$f":"'Taxes & Fees'!X199","v":0},{"$f":"'Taxes & Fees'!Y199","v":0},{"$f":"'Taxes & Fees'!Z199","v":0},{"$f":"'Taxes & Fees'!AA199","v":0},{"$f":"'Taxes & Fees'!AB199","v":0},{"$f":"'Taxes & Fees'!AC199","v":0},{"$f":"'Taxes & Fees'!AD199","v":0},{"$f":"'Taxes & Fees'!AE199","v":0},{"$f":"'Taxes & Fees'!AF199","v":0}]
[]
[null,null,{"$f":"SUM(C146:AF146)","v":0}]
[]
[null,"State Taxes  including carry over",{"$f":"IF($D$6=\"True\",IF(C141>=0,C141+C143,0),C141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Credit Applied",{"$f":"-(C158+C168+C178+C188+C198+C208+C218+C228+C238+C248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Tax Credit Applied (with sensitivity)",{"$f":"C146","v":0},{"$f":"D146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes on grants",{"$f":"'Funding Schedule'!E256","v":0},{"$f":"'Funding Schedule'!F256","v":0},{"$f":"'Funding Schedule'!G256","v":0},{"$f":"'Funding Schedule'!H256","v":0},{"$f":"'Funding Schedule'!I256","v":0},{"$f":"'Funding Schedule'!J256","v":0},{"$f":"'Funding Schedule'!K256","v":0},{"$f":"'Funding Schedule'!L256","v":0},{"$f":"'Funding Schedule'!M256","v":0},{"$f":"'Funding Schedule'!N256","v":0},{"$f":"'Funding Schedule'!O256","v":0},{"$f":"'Funding Schedule'!P256","v":0},{"$f":"'Funding Schedule'!Q256","v":0},{"$f":"'Funding Schedule'!R256","v":0},{"$f":"'Funding Schedule'!S256","v":0},{"$f":"'Funding Schedule'!T256","v":0},{"$f":"'Funding Schedule'!U256","v":0},{"$f":"'Funding Schedule'!V256","v":0},{"$f":"'Funding Schedule'!W256","v":0},{"$f":"'Funding Schedule'!X256","v":0},{"$f":"'Funding Schedule'!Y256","v":0},{"$f":"'Funding Schedule'!Z256","v":0},{"$f":"'Funding Schedule'!AA256","v":0},{"$f":"'Funding Schedule'!AB256","v":0},{"$f":"'Funding Schedule'!AC256","v":0},{"$f":"'Funding Schedule'!AD256","v":0},{"$f":"'Funding Schedule'!AE256","v":0},{"$f":"'Funding Schedule'!AF256","v":0},{"$f":"'Funding Schedule'!AG256","v":0},{"$f":"'Funding Schedule'!AH256","v":0}]
[null,"Net State Tax",{"$f":"+C145-C147+C148","v":0},{"$f":"+D145-D147+D148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Credit (Year 1)"]
[null,"State Taxes Before Credit 1",{"$f":"+C141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",{"$f":"C$15","v":0}]
[null,"Credit  amount",{"$f":"SUM(C153:C153)","v":0}]
[null,"Number years carryover",{"$f":"+$D$7","v":5}]
[null,"Number years remaining",{"$f":"IF(C155>0,C155,0)","v":5},{"$f":"IF(C156>0,C156-1,IF(D155>0,D155,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",{"$f":"+C154","v":0},{"$f":"IF(D156>0,C159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",{"$f":"IF(C157>0,IF($D$5=\"False\",IF(C157<C152,-C157,-C152),-C157),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(D157>0,IF($D$5=\"False\",IF(D157<D152,-D157,-D152),-D157),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(E157>0,IF($D$5=\"False\",IF(E157<E152,-E157,-E152),-E157),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",{"$f":"IF(C157>=C157,C157+C158,C157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 1",{"$f":"+C152+C158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 2)"]
[null,"State Taxes Before Credit 2",{"$f":"+C160","v":0},{"$f":"+D160","v":0},{"$f":"+E160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,{"$f":"D$15","v":0}]
[null,"Credit  amount",null,{"$f":"SUM(D163:D163)","v":0}]
[null,"Number years carryover",null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,{"$f":"IF(D165>0,D165,0)","v":5},{"$f":"IF(D166>0,D166-1,IF(E165>0,E165,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,{"$f":"+D164","v":0},{"$f":"IF(E166>0,D169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,{"$f":"IF(D167>0,IF($D$5=\"False\",IF(D167<D162,-D167,-D162),-D167),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(E167>0,IF($D$5=\"False\",IF(E167<E162,-E167,-E162),-E167),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(F167>0,IF($D$5=\"False\",IF(F167<F162,-F167,-F162),-F167),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,{"$f":"IF(D167>=D167,D167+D168,D167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 2",{"$f":"+C162","v":0},{"$f":"+D162+D168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 3)"]
[null,"State Taxes Before Credit 3",{"$f":"+C170","v":0},{"$f":"+D170","v":0},{"$f":"+E170","v":0},{"$f":"+F170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,{"$f":"E$15","v":0}]
[null,"Credit  amount",null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,"Number years carryover",null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,{"$f":"IF(E175>0,E175,0)","v":5},{"$f":"IF(E176>0,E176-1,IF(F175>0,F175,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,{"$f":"+E174","v":0},{"$f":"IF(F176>0,E179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,{"$f":"IF(E177>0,IF($D$5=\"False\",IF(E177<E172,-E177,-E172),-E177),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(F177>0,IF($D$5=\"False\",IF(F177<F172,-F177,-F172),-F177),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(G177>0,IF($D$5=\"False\",IF(G177<G172,-G177,-G172),-G177),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,{"$f":"IF(E177>=E177,E177+E178,E177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 3",{"$f":"+C172","v":0},{"$f":"+D172","v":0},{"$f":"+E172+E178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 4)"]
[null,"State Taxes Before Credit 4",{"$f":"+C180","v":0},{"$f":"+D180","v":0},{"$f":"+E180","v":0},{"$f":"+F180","v":0},{"$f":"+G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,{"$f":"F$15","v":0}]
[null,"Credit  amount",null,null,null,{"$f":"SUM(F183:F183)","v":0}]
[null,"Number years carryover",null,null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,null,{"$f":"IF(F185>0,F185,0)","v":5},{"$f":"IF(F186>0,F186-1,IF(G185>0,G185,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,{"$f":"+F184","v":0},{"$f":"IF(G186>0,F189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,{"$f":"IF(F187>0,IF($D$5=\"False\",IF(F187<F182,-F187,-F182),-F187),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(G187>0,IF($D$5=\"False\",IF(G187<G182,-G187,-G182),-G187),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(H187>0,IF($D$5=\"False\",IF(H187<H182,-H187,-H182),-H187),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,{"$f":"IF(F187>=F187,F187+F188,F187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 4",{"$f":"+C182","v":0},{"$f":"+D182","v":0},{"$f":"+E182","v":0},{"$f":"+F182+F188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 5)"]
[null,"State Taxes Before Credit 5",{"$f":"+C190","v":0},{"$f":"+D190","v":0},{"$f":"+E190","v":0},{"$f":"+F190","v":0},{"$f":"+G190","v":0},{"$f":"+H190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,{"$f":"G$15","v":0}]
[null,"Credit  amount",null,null,null,null,{"$f":"SUM(G193:G193)","v":0}]
[null,"Number years carryover",null,null,null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,null,null,{"$f":"IF(G195>0,G195,0)","v":5},{"$f":"IF(G196>0,G196-1,IF(H195>0,H195,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,{"$f":"+G194","v":0},{"$f":"IF(H196>0,G199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,{"$f":"IF(G197>0,IF($D$5=\"False\",IF(G197<G192,-G197,-G192),-G197),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(H197>0,IF($D$5=\"False\",IF(H197<H192,-H197,-H192),-H197),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(I197>0,IF($D$5=\"False\",IF(I197<I192,-I197,-I192),-I197),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,{"$f":"IF(G197>=G197,G197+G198,G197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 5",{"$f":"+C192","v":0},{"$f":"+D192","v":0},{"$f":"+E192","v":0},{"$f":"+F192","v":0},{"$f":"+G192+G198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 6)"]
[null,"State Taxes Before Credit 6",{"$f":"+C200","v":0},{"$f":"+D200","v":0},{"$f":"+E200","v":0},{"$f":"+F200","v":0},{"$f":"+G200","v":0},{"$f":"+H200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,{"$f":"H$15","v":0}]
[null,"Credit  amount",null,null,null,null,null,{"$f":"SUM(H203:H203)","v":0}]
[null,"Number years carryover",null,null,null,null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,null,null,null,{"$f":"IF(H205>0,H205,0)","v":5},{"$f":"IF(H206>0,H206-1,IF(I205>0,I205,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,{"$f":"+H204","v":0},{"$f":"IF(I206>0,H209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,{"$f":"IF(H207>0,IF($D$5=\"False\",IF(H207<H202,-H207,-H202),-H207),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(I207>0,IF($D$5=\"False\",IF(I207<I202,-I207,-I202),-I207),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(J207>0,IF($D$5=\"False\",IF(J207<J202,-J207,-J202),-J207),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(H207>=H207,H207+H208,H207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 6",{"$f":"+C202","v":0},{"$f":"+D202","v":0},{"$f":"+E202","v":0},{"$f":"+F202","v":0},{"$f":"+G202","v":0},{"$f":"+H202+H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 7)"]
[null,"State Taxes Before Credit 7",{"$f":"+C210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,{"$f":"I$15","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,{"$f":"SUM(I213:I213)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,null,null,null,null,{"$f":"IF(I215>0,I215,0)","v":5},{"$f":"IF(I216>0,I216-1,IF(J215>0,J215,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,{"$f":"+I214","v":0},{"$f":"IF(J216>0,I219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,{"$f":"IF(I217>0,IF($D$5=\"False\",IF(I217<I212,-I217,-I212),-I217),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(J217>0,IF($D$5=\"False\",IF(J217<J212,-J217,-J212),-J217),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(K217>0,IF($D$5=\"False\",IF(K217<K212,-K217,-K212),-K217),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(I217>=I217,I217+I218,I217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 7",{"$f":"+C212","v":0},0,0,0,0,0,{"$f":"+I212+I218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 8)"]
[null,"State Taxes Before Credit 8",{"$f":"+C220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,{"$f":"J$15","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(J223:J223)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(J225>0,J225,0)","v":5},{"$f":"IF(J226>0,J226-1,IF(K225>0,K225,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,null,{"$f":"+J224","v":0},{"$f":"IF(K226>0,J229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,null,{"$f":"IF(J227>0,IF($D$5=\"False\",IF(J227<J222,-J227,-J222),-J227),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(K227>0,IF($D$5=\"False\",IF(K227<K222,-K227,-K222),-K227),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(L227>0,IF($D$5=\"False\",IF(L227<L222,-L227,-L222),-L227),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(J227>=J227,J227+J228,J227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 8",{"$f":"+C222","v":0},0,0,0,0,0,0,{"$f":"+J222+J228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 9)"]
[null,"State Taxes Before Credit 9",{"$f":"+C230","v":0},0,0,0,0,0,0,0,{"$f":"+K230","v":0},{"$f":"+L230","v":0},{"$f":"+M230","v":0},{"$f":"+N230","v":0},{"$f":"+O230","v":0},{"$f":"+P230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,{"$f":"K$15*Sens_StateTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(K233:K233)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(K235>0,K235,0)","v":5},{"$f":"IF(K236>0,K236-1,IF(L235>0,L235,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+K234","v":0},{"$f":"IF(L236>0,K239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(K237>0,IF($D$5=\"False\",IF(K237<K232,-K237,-K232),-K237),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(L237>0,IF($D$5=\"False\",IF(L237<L232,-L237,-L232),-L237),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(M237>0,IF($D$5=\"False\",IF(M237<M232,-M237,-M232),-M237),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(K237>=K237,K237+K238,K237)","v":0},{"$f":"IF(L237>=L237,L237+L238,L237)","v":0},{"$f":"IF(M237>=M237,M237+M238,M237)","v":0},{"$f":"IF(N237>=N237,N237+N238,N237)","v":0},{"$f":"IF(O237>=O237,O237+O238,O237)","v":0},{"$f":"IF(P237>=P237,P237+P238,P237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 9",{"$f":"+C232","v":0},0,0,0,0,0,0,0,{"$f":"+K232+K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Credit (Year 10)"]
[null,"State Taxes Before Credit 10",{"$f":"+C240","v":0},0,0,0,0,0,0,0,0,{"$f":"+L240","v":0},{"$f":"+M240","v":0},{"$f":"+N240","v":0},{"$f":"+O240","v":0},{"$f":"+P240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,null,{"$f":"L$15*Sens_StateTaxCredit","v":0}]
[null,"Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L243:L243)","v":0}]
[null,"Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5}]
[null,"Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(L245>0,L245,0)","v":5},{"$f":"IF(L246>0,L246-1,IF(M245>0,M245,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+L244","v":0},{"$f":"IF(M246>0,L249,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(L247>0,IF($D$5=\"False\",IF(L247<L242,-L247,-L242),-L247),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(M247>0,IF($D$5=\"False\",IF(M247<M242,-M247,-M242),-M247),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(N247>0,IF($D$5=\"False\",IF(N247<N242,-N247,-N242),-N247),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(L247>=L247,L247+L248,L247)","v":0},{"$f":"IF(M247>=M247,M247+M248,M247)","v":0},{"$f":"IF(N247>=N247,N247+N248,N247)","v":0},{"$f":"IF(O247>=O247,O247+O248,O247)","v":0},{"$f":"IF(P247>=P247,P247+P248,P247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes remaining after credit 10",{"$f":"+C242","v":0},0,0,0,0,0,0,0,0,{"$f":"+L242+L248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sheet1","index":43,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"License","index":44,"n_rows":229,"n_cols":5,"rows_kept":229,"cut":false,"hidden":false,"merged":[[1,21,1,30],[2,11,2,20],[2,21,2,30],[8,3,8,4],[3,11,3,20],[3,21,3,30],[4,11,4,20],[4,21,4,30],[0,11,1,20],[0,21,0,30],[0,2,4,8]]}
[null,"RELCOST","RELCOST Financial was developed by Washington State University Extension Energy Program with assistance from EnSight as a stand-alone tool to supplement HeatMap© (Copyright Washington State University Extension Energy Program.)  HeatMap is software for district energy analysis, planning, design and operation.  Principal sponsors of HeatMap include: * Washington State University Extension Energy Program *U.S. Department of Energy * U.S. Department of Defense * New York State Energy Research and Development Authority * Swedish Council for Building Research *  Swedish Trade Office  * Ministry for Natural Resources Canada "]
[null,"Financial Analysis of Energy Projects"]
[null,{"$f":"General!D3","v":"Updated March 13, 2014"}]
[null," ©2009 Washington State University Extension Energy Program"]
[null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":""}]
[]
[null,"Version Date:"]
[null,"December 2013"]
[null,"RELCOST Financial",null,"REFERENCES TO SHEETS"]
[null,"Copyright (C) 2013 Washington State University Energy Program",null,"Inputs & Results","Forms"]
[null,"This program is free software: you can redistribute it and/or modify it under the terms of the GNU General Public License as published by",null,"General","Purchases Report"]
[null,"the Free Software Foundation, either version 3 of the License, or (at your option) any later version.",null,"WhatIf","Operating Costs Report"]
[null,null,null,"Spider Diagram","Operating Income Report"]
[null,null,null,"Incentive Summary","Income Statement (Tax)"]
[null,"MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the GNU General Public License for more details.",null,"Decision Matrix","Balance Sheet (Tax)"]
[null,null,null,"Capital Expenditures","Use of Funds"]
[null,"For more information on, GNU Public Licenses refer to: ",null,"Depreciation","Cash Flow"]
[null,"http://www.gnu.org/licenses/",null,"Funding Plan","Income Statement (Shareholders)"]
[null,null,null,"Funding Schedule","Balance Sheet (Shareholders)"]
[null,null,null,"Purchases"]
[null,"GNU GENERAL PUBLIC LICENSE",null,"Sales & Savings"]
[null,null,null,"Production Incentives"]
[null,"Version 3, 29 June 2007",null,"O&M"]
[null,null,null,"Major Expenses"]
[null,"Copyright © 2007 Free Software Foundation, Inc. <http://fsf.org/>",null,"Taxes & Fees"]
[null,null,null,"Tax Credits"]
[null,"Everyone is permitted to copy and distribute verbatim copies of this license document, but changing it is not allowed.",null,"Dividends"]
[null,null,null,"Cost Escalation"]
[null,"Preamble",null,"Cost Allocation"]
[null,null,null,"Depreciation Factors"]
[null,"The GNU General Public License is a free, copyleft license for software and other kinds of works.",null,"Stop-Light Indicators"]
[null,null,null,"Cash Accounts"]
[null,"The licenses for most software and other practical works are designed to take away your freedom to share and change the works. By contrast, the GNU General Public License is intended to guarantee your freedom to share and change all versions of a program--to make sure it remains free software for all its users. We, the Free Software Foundation, use the GNU General Public License for most of our software; it applies also to any other work released this way by its authors. You can apply it to your programs, too."]
[]
[null,"When we speak of free software, we are referring to freedom, not price. Our General Public Licenses are designed to make sure that you have the freedom to distribute copies of free software (and charge for them if you wish), that you receive source code or can get it if you want it, that you can change the software or use pieces of it in new free programs, and that you know you can do these things."]
[]
[null,"To protect your rights, we need to prevent others from denying you these rights or asking you to surrender the rights. Therefore, you have certain responsibilities if you distribute copies of the software, or if you modify it: responsibilities to respect the freedom of others."]
[]
[null,"For example, if you distribute copies of such a program, whether gratis or for a fee, you must pass on to the recipients the same freedoms that you received. You must make sure that they, too, receive or can get the source code. And you must show them these terms so they know their rights."]
[]
[null,"Developers that use the GNU GPL protect your rights with two steps: (1) assert copyright on the software, and (2) offer you this License giving you legal permission to copy, distribute and/or modify it."]
[]
[null,"For the developers' and authors' protection, the GPL clearly explains that there is no warranty for this free software. For both users' and authors' sake, the GPL requires that modified versions be marked as changed, so that their problems will not be attributed erroneously to authors of previous versions."]
[]
[null,"Some devices are designed to deny users access to install or run modified versions of the software inside them, although the manufacturer can do so. This is fundamentally incompatible with the aim of protecting users' freedom to change the software. The systematic pattern of such abuse occurs in the area of products for individuals to use, which is precisely where it is most unacceptable. Therefore, we have designed this version of the GPL to prohibit the practice for those products. If such problems arise substantially in other domains, we stand ready to extend this provision to those domains in future versions of the GPL, as needed to protect the freedom of users."]
[]
[null,"Finally, every program is threatened constantly by software patents. States should not allow patents to restrict development and use of software on general-purpose computers, but in those that do, we wish to avoid the special danger that patents applied to a free program could make it effectively proprietary. To prevent this, the GPL assures that patents cannot be used to render the program non-free."]
[]
[null,"The precise terms and conditions for copying, distribution and modification follow."]
[]
[null,"TERMS AND CONDITIONS"]
[]
[null,"0. Definitions."]
[]
[null,"“This License” refers to version 3 of the GNU General Public License."]
[]
[null,"“Copyright” also means copyright-like laws that apply to other kinds of works, such as semiconductor masks."]
[]
[null,"“The Program” refers to any copyrightable work licensed under this License. Each licensee is addressed as “you”. “Licensees” and “recipients” may be individuals or organizations."]
[]
[null,"To “modify” a work means to copy from or adapt all or part of the work in a fashion requiring copyright permission, other than the making of an exact copy. The resulting work is called a “modified version” of the earlier work or a work “based on” the earlier work."]
[]
[null,"A “covered work” means either the unmodified Program or a work based on the Program."]
[]
[null,"To “propagate” a work means to do anything with it that, without permission, would make you directly or secondarily liable for infringement under applicable copyright law, except executing it on a computer or modifying a private copy. Propagation includes copying, distribution (with or without modification), making available to the public, and in some countries other activities as well."]
[]
[null,"To “convey” a work means any kind of propagation that enables other parties to make or receive copies. Mere interaction with a user through a computer network, with no transfer of a copy, is not conveying."]
[]
[null,"An interactive user interface displays “Appropriate Legal Notices” to the extent that it includes a convenient and prominently visible feature that (1) displays an appropriate copyright notice, and (2) tells the user that there is no warranty for the work (except to the extent that warranties are provided), that licensees may convey the work under this License, and how to view a copy of this License. If the interface presents a list of user commands or options, such as a menu, a prominent item in the list meets this criterion."]
[]
[null,"1. Source Code."]
[]
[null,"The “source code” for a work means the preferred form of the work for making modifications to it. “Object code” means any non-source form of a work."]
[]
[null,"A “Standard Interface” means an interface that either is an official standard defined by a recognized standards body, or, in the case of interfaces specified for a particular programming language, one that is widely used among developers working in that language."]
[]
[null,"The “System Libraries” of an executable work include anything, other than the work as a whole, that (a) is included in the normal form of packaging a Major Component, but which is not part of that Major Component, and (b) serves only to enable use of the work with that Major Component, or to implement a Standard Interface for which an implementation is available to the public in source code form. A “Major Component”, in this context, means a major essential component (kernel, window system, and so on) of the specific operating system (if any) on which the executable work runs, or a compiler used to produce the work, or an object code interpreter used to run it."]
[]
[null,"The “Corresponding Source” for a work in object code form means all the source code needed to generate, install, and (for an executable work) run the object code and to modify the work, including scripts to control those activities. However, it does not include the work's System Libraries, or general-purpose tools or generally available free programs which are used unmodified in performing those activities but which are not part of the work. For example, Corresponding Source includes interface definition files associated with source files for the work, and the source code for shared libraries and dynamically linked subprograms that the work is specifically designed to require, such as by intimate data communication or control flow between those subprograms and other parts of the work."]
[]
[null,"The Corresponding Source need not include anything that users can regenerate automatically from other parts of the Corresponding Source."]
[]
[null,"The Corresponding Source for a work in source code form is that same work."]
[]
[null,"2. Basic Permissions."]
[]
[null,"All rights granted under this License are granted for the term of copyright on the Program, and are irrevocable provided the stated conditions are met. This License explicitly affirms your unlimited permission to run the unmodified Program. The output from running a covered work is covered by this License only if the output, given its content, constitutes a covered work. This License acknowledges your rights of fair use or other equivalent, as provided by copyright law."]
[]
[null,"You may make, run and propagate covered works that you do not convey, without conditions so long as your license otherwise remains in force. You may convey covered works to others for the sole purpose of having them make modifications exclusively for you, or provide you with facilities for running those works, provided that you comply with the terms of this License in conveying all material for which you do not control copyright. Those thus making or running the covered works for you must do so exclusively on your behalf, under your direction and control, on terms that prohibit them from making any copies of your copyrighted material outside their relationship with you."]
[]
[null,"Conveying under any other circumstances is permitted solely under the conditions stated below. Sublicensing is not allowed; section 10 makes it unnecessary."]
[]
[null,"3. Protecting Users' Legal Rights From Anti-Circumvention Law."]
[]
[null,"No covered work shall be deemed part of an effective technological measure under any applicable law fulfilling obligations under article 11 of the WIPO copyright treaty adopted on 20 December 1996, or similar laws prohibiting or restricting circumvention of such measures."]
[]
[null,"When you convey a covered work, you waive any legal power to forbid circumvention of technological measures to the extent such circumvention is effected by exercising rights under this License with respect to the covered work, and you disclaim any intention to limit operation or modification of the work as a means of enforcing, against the work's users, your or third parties' legal rights to forbid circumvention of technological measures."]
[]
[null,"4. Conveying Verbatim Copies."]
[]
[null,"You may convey verbatim copies of the Program's source code as you receive it, in any medium, provided that you conspicuously and appropriately publish on each copy an appropriate copyright notice; keep intact all notices stating that this License and any non-permissive terms added in accord with section 7 apply to the code; keep intact all notices of the absence of any warranty; and give all recipients a copy of this License along with the Program."]
[]
[null,"You may charge any price or no price for each copy that you convey, and you may offer support or warranty protection for a fee."]
[]
[null,"5. Conveying Modified Source Versions."]
[]
[null,"You may convey a work based on the Program, or the modifications to produce it from the Program, in the form of source code under the terms of section 4, provided that you also meet all of these conditions:"]
[]
[null,"a) The work must carry prominent notices stating that you modified it, and giving a relevant date."]
[null,"b) The work must carry prominent notices stating that it is released under this License and any conditions added under section 7. This requirement modifies the requirement in section 4 to “keep intact all notices”."]
[null,"c) You must license the entire work, as a whole, under this License to anyone who comes into possession of a copy. This License will therefore apply, along with any applicable section 7 additional terms, to the whole of the work, and all its parts, regardless of how they are packaged. This License gives no permission to license the work in any other way, but it does not invalidate such permission if you have separately received it."]
[null,"d) If the work has interactive user interfaces, each must display Appropriate Legal Notices; however, if the Program has interactive interfaces that do not display Appropriate Legal Notices, your work need not make them do so."]
[]
[null,"A compilation of a covered work with other separate and independent works, which are not by their nature extensions of the covered work, and which are not combined with it such as to form a larger program, in or on a volume of a storage or distribution medium, is called an “aggregate” if the compilation and its resulting copyright are not used to limit the access or legal rights of the compilation's users beyond what the individual works permit. Inclusion of a covered work in an aggregate does not cause this License to apply to the other parts of the aggregate."]
[]
[null,"6. Conveying Non-Source Forms."]
[]
[null,"You may convey a covered work in object code form under the terms of sections 4 and 5, provided that you also convey the machine-readable Corresponding Source under the terms of this License, in one of these ways:"]
[]
[null,"a) Convey the object code in, or embodied in, a physical product (including a physical distribution medium), accompanied by the Corresponding Source fixed on a durable physical medium customarily used for software interchange."]
[null,"b) Convey the object code in, or embodied in, a physical product (including a physical distribution medium), accompanied by a written offer, valid for at least three years and valid for as long as you offer spare parts or customer support for that product model, to give anyone who possesses the object code either (1) a copy of the Corresponding Source for all the software in the product that is covered by this License, on a durable physical medium customarily used for software interchange, for a price no more than your reasonable cost of physically performing this conveying of source, or (2) access to copy the Corresponding Source from a network server at no charge."]
[null,"c) Convey individual copies of the object code with a copy of the written offer to provide the Corresponding Source. This alternative is allowed only occasionally and noncommercially, and only if you received the object code with such an offer, in accord with subsection 6b."]
[null,"d) Convey the object code by offering access from a designated place (gratis or for a charge), and offer equivalent access to the Corresponding Source in the same way through the same place at no further charge. You need not require recipients to copy the Corresponding Source along with the object code. If the place to copy the object code is a network server, the Corresponding Source may be on a different server (operated by you or a third party) that supports equivalent copying facilities, provided you maintain clear directions next to the object code saying where to find the Corresponding Source. Regardless of what server hosts the Corresponding Source, you remain obligated to ensure that it is available for as long as needed to satisfy these requirements."]
[null,"e) Convey the object code using peer-to-peer transmission, provided you inform other peers where the object code and Corresponding Source of the work are being offered to the general public at no charge under subsection 6d."]
[]
[null,"A separable portion of the object code, whose source code is excluded from the Corresponding Source as a System Library, need not be included in conveying the object code work."]
[]
[null,"A “User Product” is either (1) a “consumer product”, which means any tangible personal property which is normally used for personal, family, or household purposes, or (2) anything designed or sold for incorporation into a dwelling. In determining whether a product is a consumer product, doubtful cases shall be resolved in favor of coverage. For a particular product received by a particular user, “normally used” refers to a typical or common use of that class of product, regardless of the status of the particular user or of the way in which the particular user actually uses, or expects or is expected to use, the product. A product is a consumer product regardless of whether the product has substantial commercial, industrial or non-consumer uses, unless such uses represent the only significant mode of use of the product."]
[]
[null,"“Installation Information” for a User Product means any methods, procedures, authorization keys, or other information required to install and execute modified versions of a covered work in that User Product from a modified version of its Corresponding Source. The information must suffice to ensure that the continued functioning of the modified object code is in no case prevented or interfered with solely because modification has been made."]
[]
[null,"If you convey an object code work under this section in, or with, or specifically for use in, a User Product, and the conveying occurs as part of a transaction in which the right of possession and use of the User Product is transferred to the recipient in perpetuity or for a fixed term (regardless of how the transaction is characterized), the Corresponding Source conveyed under this section must be accompanied by the Installation Information. But this requirement does not apply if neither you nor any third party retains the ability to install modified object code on the User Product (for example, the work has been installed in ROM)."]
[]
[null,"The requirement to provide Installation Information does not include a requirement to continue to provide support service, warranty, or updates for a work that has been modified or installed by the recipient, or for the User Product in which it has been modified or installed. Access to a network may be denied when the modification itself materially and adversely affects the operation of the network or violates the rules and protocols for communication across the network."]
[]
[null,"Corresponding Source conveyed, and Installation Information provided, in accord with this section must be in a format that is publicly documented (and with an implementation available to the public in source code form), and must require no special password or key for unpacking, reading or copying."]
[]
[null,"7. Additional Terms."]
[]
[null,"“Additional permissions” are terms that supplement the terms of this License by making exceptions from one or more of its conditions. Additional permissions that are applicable to the entire Program shall be treated as though they were included in this License, to the extent that they are valid under applicable law. If additional permissions apply only to part of the Program, that part may be used separately under those permissions, but the entire Program remains governed by this License without regard to the additional permissions."]
[]
[null,"When you convey a copy of a covered work, you may at your option remove any additional permissions from that copy, or from any part of it. (Additional permissions may be written to require their own removal in certain cases when you modify the work.) You may place additional permissions on material, added by you to a covered work, for which you have or can give appropriate copyright permission."]
[]
[null,"Notwithstanding any other provision of this License, for material you add to a covered work, you may (if authorized by the copyright holders of that material) supplement the terms of this License with terms:"]
[]
[null,"a) Disclaiming warranty or limiting liability differently from the terms of sections 15 and 16 of this License; or"]
[null,"b) Requiring preservation of specified reasonable legal notices or author attributions in that material or in the Appropriate Legal Notices displayed by works containing it; or"]
[null,"c) Prohibiting misrepresentation of the origin of that material, or requiring that modified versions of such material be marked in reasonable ways as different from the original version; or"]
[null,"d) Limiting the use for publicity purposes of names of licensors or authors of the material; or"]
[null,"e) Declining to grant rights under trademark law for use of some trade names, trademarks, or service marks; or"]
[null,"f) Requiring indemnification of licensors and authors of that material by anyone who conveys the material (or modified versions of it) with contractual assumptions of liability to the recipient, for any liability that these contractual assumptions directly impose on those licensors and authors."]
[]
[null,"All other non-permissive additional terms are considered “further restrictions” within the meaning of section 10. If the Program as you received it, or any part of it, contains a notice stating that it is governed by this License along with a term that is a further restriction, you may remove that term. If a license document contains a further restriction but permits relicensing or conveying under this License, you may add to a covered work material governed by the terms of that license document, provided that the further restriction does not survive such relicensing or conveying."]
[]
[null,"If you add terms to a covered work in accord with this section, you must place, in the relevant source files, a statement of the additional terms that apply to those files, or a notice indicating where to find the applicable terms."]
[]
[null,"Additional terms, permissive or non-permissive, may be stated in the form of a separately written license, or stated as exceptions; the above requirements apply either way."]
[]
[null,"8. Termination."]
[]
[null,"You may not propagate or modify a covered work except as expressly provided under this License. Any attempt otherwise to propagate or modify it is void, and will automatically terminate your rights under this License (including any patent licenses granted under the third paragraph of section 11)."]
[]
[null,"However, if you cease all violation of this License, then your license from a particular copyright holder is reinstated (a) provisionally, unless and until the copyright holder explicitly and finally terminates your license, and (b) permanently, if the copyright holder fails to notify you of the violation by some reasonable means prior to 60 days after the cessation."]
[]
[null,"Moreover, your license from a particular copyright holder is reinstated permanently if the copyright holder notifies you of the violation by some reasonable means, this is the first time you have received notice of violation of this License (for any work) from that copyright holder, and you cure the violation prior to 30 days after your receipt of the notice."]
[]
[null,"Termination of your rights under this section does not terminate the licenses of parties who have received copies or rights from you under this License. If your rights have been terminated and not permanently reinstated, you do not qualify to receive new licenses for the same material under section 10."]
[]
[null,"9. Acceptance Not Required for Having Copies."]
[]
[null,"You are not required to accept this License in order to receive or run a copy of the Program. Ancillary propagation of a covered work occurring solely as a consequence of using peer-to-peer transmission to receive a copy likewise does not require acceptance. However, nothing other than this License grants you permission to propagate or modify any covered work. These actions infringe copyright if you do not accept this License. Therefore, by modifying or propagating a covered work, you indicate your acceptance of this License to do so."]
[]
[null,"10. Automatic Licensing of Downstream Recipients."]
[]
[null,"Each time you convey a covered work, the recipient automatically receives a license from the original licensors, to run, modify and propagate that work, subject to this License. You are not responsible for enforcing compliance by third parties with this License."]
[]
[null,"An “entity transaction” is a transaction transferring control of an organization, or substantially all assets of one, or subdividing an organization, or merging organizations. If propagation of a covered work results from an entity transaction, each party to that transaction who receives a copy of the work also receives whatever licenses to the work the party's predecessor in interest had or could give under the previous paragraph, plus a right to possession of the Corresponding Source of the work from the predecessor in interest, if the predecessor has it or can get it with reasonable efforts."]
[]
[null,"You may not impose any further restrictions on the exercise of the rights granted or affirmed under this License. For example, you may not impose a license fee, royalty, or other charge for exercise of rights granted under this License, and you may not initiate litigation (including a cross-claim or counterclaim in a lawsuit) alleging that any patent claim is infringed by making, using, selling, offering for sale, or importing the Program or any portion of it."]
[]
[null,"11. Patents."]
[]
[null,"A “contributor” is a copyright holder who authorizes use under this License of the Program or a work on which the Program is based. The work thus licensed is called the contributor's “contributor version”."]
[]
[null,"A contributor's “essential patent claims” are all patent claims owned or controlled by the contributor, whether already acquired or hereafter acquired, that would be infringed by some manner, permitted by this License, of making, using, or selling its contributor version, but do not include claims that would be infringed only as a consequence of further modification of the contributor version. For purposes of this definition, “control” includes the right to grant patent sublicenses in a manner consistent with the requirements of this License."]
[]
[null,"Each contributor grants you a non-exclusive, worldwide, royalty-free patent license under the contributor's essential patent claims, to make, use, sell, offer for sale, import and otherwise run, modify and propagate the contents of its contributor version."]
[]
[null,"In the following three paragraphs, a “patent license” is any express agreement or commitment, however denominated, not to enforce a patent (such as an express permission to practice a patent or covenant not to sue for patent infringement). To “grant” such a patent license to a party means to make such an agreement or commitment not to enforce a patent against the party."]
[]
[null,"If you convey a covered work, knowingly relying on a patent license, and the Corresponding Source of the work is not available for anyone to copy, free of charge and under the terms of this License, through a publicly available network server or other readily accessible means, then you must either (1) cause the Corresponding Source to be so available, or (2) arrange to deprive yourself of the benefit of the patent license for this particular work, or (3) arrange, in a manner consistent with the requirements of this License, to extend the patent license to downstream recipients. “Knowingly relying” means you have actual knowledge that, but for the patent license, your conveying the covered work in a country, or your recipient's use of the covered work in a country, would infringe one or more identifiable patents in that country that you have reason to believe are valid."]
[]
[null,"If, pursuant to or in connection with a single transaction or arrangement, you convey, or propagate by procuring conveyance of, a covered work, and grant a patent license to some of the parties receiving the covered work authorizing them to use, propagate, modify or convey a specific copy of the covered work, then the patent license you grant is automatically extended to all recipients of the covered work and works based on it."]
[]
[null,"A patent license is “discriminatory” if it does not include within the scope of its coverage, prohibits the exercise of, or is conditioned on the non-exercise of one or more of the rights that are specifically granted under this License. You may not convey a covered work if you are a party to an arrangement with a third party that is in the business of distributing software, under which you make payment to the third party based on the extent of your activity of conveying the work, and under which the third party grants, to any of the parties who would receive the covered work from you, a discriminatory patent license (a) in connection with copies of the covered work conveyed by you (or copies made from those copies), or (b) primarily for and in connection with specific products or compilations that contain the covered work, unless you entered into that arrangement, or that patent license was granted, prior to 28 March 2007."]
[]
[null,"Nothing in this License shall be construed as excluding or limiting any implied license or other defenses to infringement that may otherwise be available to you under applicable patent law."]
[]
[null,"12. No Surrender of Others' Freedom."]
[]
[null,"If conditions are imposed on you (whether by court order, agreement or otherwise) that contradict the conditions of this License, they do not excuse you from the conditions of this License. If you cannot convey a covered work so as to satisfy simultaneously your obligations under this License and any other pertinent obligations, then as a consequence you may not convey it at all. For example, if you agree to terms that obligate you to collect a royalty for further conveying from those to whom you convey the Program, the only way you could satisfy both those terms and this License would be to refrain entirely from conveying the Program."]
[]
[null,"13. Use with the GNU Affero General Public License."]
[]
[null,"Notwithstanding any other provision of this License, you have permission to link or combine any covered work with a work licensed under version 3 of the GNU Affero General Public License into a single combined work, and to convey the resulting work. The terms of this License will continue to apply to the part which is the covered work, but the special requirements of the GNU Affero General Public License, section 13, concerning interaction through a network will apply to the combination as such."]
[]
[null,"14. Revised Versions of this License."]
[]
[null,"The Free Software Foundation may publish revised and/or new versions of the GNU General Public License from time to time. Such new versions will be similar in spirit to the present version, but may differ in detail to address new problems or concerns."]
[]
[null,"Each version is given a distinguishing version number. If the Program specifies that a certain numbered version of the GNU General Public License “or any later version” applies to it, you have the option of following the terms and conditions either of that numbered version or of any later version published by the Free Software Foundation. If the Program does not specify a version number of the GNU General Public License, you may choose any version ever published by the Free Software Foundation."]
[]
[null,"If the Program specifies that a proxy can decide which future versions of the GNU General Public License can be used, that proxy's public statement of acceptance of a version permanently authorizes you to choose that version for the Program."]
[]
[null,"Later license versions may give you additional or different permissions. However, no additional obligations are imposed on any author or copyright holder as a result of your choosing to follow a later version."]
[]
[null,"15. Disclaimer of Warranty."]
[]
[null,"THERE IS NO WARRANTY FOR THE PROGRAM, TO THE EXTENT PERMITTED BY APPLICABLE LAW. EXCEPT WHEN OTHERWISE STATED IN WRITING THE COPYRIGHT HOLDERS AND/OR OTHER PARTIES PROVIDE THE PROGRAM “AS IS” WITHOUT WARRANTY OF ANY KIND, EITHER EXPRESSED OR IMPLIED, INCLUDING, BUT NOT LIMITED TO, THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE. THE ENTIRE RISK AS TO THE QUALITY AND PERFORMANCE OF THE PROGRAM IS WITH YOU. SHOULD THE PROGRAM PROVE DEFECTIVE, YOU ASSUME THE COST OF ALL NECESSARY SERVICING, REPAIR OR CORRECTION."]
[]
[null,"16. Limitation of Liability."]
[]
[null,"IN NO EVENT UNLESS REQUIRED BY APPLICABLE LAW OR AGREED TO IN WRITING WILL ANY COPYRIGHT HOLDER, OR ANY OTHER PARTY WHO MODIFIES AND/OR CONVEYS THE PROGRAM AS PERMITTED ABOVE, BE LIABLE TO YOU FOR DAMAGES, INCLUDING ANY GENERAL, SPECIAL, INCIDENTAL OR CONSEQUENTIAL DAMAGES ARISING OUT OF THE USE OR INABILITY TO USE THE PROGRAM (INCLUDING BUT NOT LIMITED TO LOSS OF DATA OR DATA BEING RENDERED INACCURATE OR LOSSES SUSTAINED BY YOU OR THIRD PARTIES OR A FAILURE OF THE PROGRAM TO OPERATE WITH ANY OTHER PROGRAMS), EVEN IF SUCH HOLDER OR OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES."]
[]
[null,"17. Interpretation of Sections 15 and 16."]
[]
[null,"If the disclaimer of warranty and limitation of liability provided above cannot be given local legal effect according to their terms, reviewing courts shall apply local law that most closely approximates an absolute waiver of all civil liability in connection with the Program, unless a warranty or assumption of liability accompanies a copy of the Program in return for a fee."]
[]
[null,"END OF TERMS AND CONDITIONS"]

{"sheet":"Index","index":45,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,9,0,18],[0,19,0,28],[4,1,4,3],[4,5,5,5]]}
[null,"RELCOST: Index"]
[]
[]
[]
[null,"REFERENCES TO SHEETS",null,null,null,"GO TO..."]
[null,"Inputs","Analyzing Results","Pro Formas & Reports"]
[null,"General","WhatIf","Purchases Report"]
[null,"Scenarios","Spider Diagram","Operating Costs Report"]
[null,"Capital Expenditures","Incentive Summary","Operating Income Report"]
[null,"Funding Plan","Decision Matrix","Income Statement (Tax)"]
[null,"Purchases","Funding Schedule","Balance Sheet (Tax)"]
[null,"Sales & Savings","Stop-Light Indicators","Use of Funds"]
[null,"Production Incentives","Cash Accounts","Cash Flow"]
[null,"O&M",null,"Income Statement (Shareholders)"]
[null,"Major Expenses",null,"Balance Sheet (Shareholders)"]
[null,"Taxes & Fees"]
[null,"Tax Credits"]
[null,"Depreciation"]
[null,"Dividends"]
[null,"Cost Escalation"]
[null,"Cost Allocation"]
[null,"Depreciation Factors"]